[KPS] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -52.83%
YoY- -75.41%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 76,094 61,925 78,533 65,556 66,365 65,099 117,071 -24.98%
PBT 35,868 23,913 -4,741 22,587 27,795 32,757 -45,973 -
Tax -13,778 2,038 1,555 -11,219 5,661 -14,286 6,682 -
NP 22,090 25,951 -3,186 11,368 33,456 18,471 -39,291 -
-
NP to SH 23,273 21,960 -4,007 13,868 29,402 19,754 -31,870 -
-
Tax Rate 38.41% -8.52% - 49.67% -20.37% 43.61% - -
Total Cost 54,004 35,974 81,719 54,188 32,909 46,628 156,362 -50.80%
-
Net Worth 1,156,188 1,160,060 1,155,490 1,124,758 1,090,719 1,084,061 1,088,253 4.12%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 19,110 - - - 9,484 19,272 9,546 58.90%
Div Payout % 82.11% - - - 32.26% 97.56% 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,156,188 1,160,060 1,155,490 1,124,758 1,090,719 1,084,061 1,088,253 4.12%
NOSH 477,764 477,391 485,499 478,620 474,225 481,804 477,304 0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 29.03% 41.91% -4.06% 17.34% 50.41% 28.37% -33.56% -
ROE 2.01% 1.89% -0.35% 1.23% 2.70% 1.82% -2.93% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.93 12.97 16.18 13.70 13.99 13.51 24.53 -25.02%
EPS 4.90 4.60 -0.80 2.90 6.20 4.10 -6.70 -
DPS 4.00 0.00 0.00 0.00 2.00 4.00 2.00 58.80%
NAPS 2.42 2.43 2.38 2.35 2.30 2.25 2.28 4.05%
Adjusted Per Share Value based on latest NOSH - 478,620
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.84 11.26 14.28 11.92 12.07 11.84 21.29 -24.97%
EPS 4.23 3.99 -0.73 2.52 5.35 3.59 -5.80 -
DPS 3.48 0.00 0.00 0.00 1.72 3.50 1.74 58.80%
NAPS 2.1027 2.1097 2.1014 2.0455 1.9836 1.9715 1.9792 4.12%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.42 1.01 0.91 0.95 1.03 1.02 0.91 -
P/RPS 8.92 7.79 5.63 6.94 7.36 7.55 3.71 79.56%
P/EPS 29.15 21.96 -110.26 32.79 16.61 24.88 -13.63 -
EY 3.43 4.55 -0.91 3.05 6.02 4.02 -7.34 -
DY 2.82 0.00 0.00 0.00 1.94 3.92 2.20 18.01%
P/NAPS 0.59 0.42 0.38 0.40 0.45 0.45 0.40 29.60%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 27/02/13 30/11/12 30/08/12 30/05/12 29/02/12 -
Price 1.91 1.36 1.03 0.92 1.00 1.01 1.10 -
P/RPS 11.99 10.48 6.37 6.72 7.15 7.48 4.48 92.88%
P/EPS 39.21 29.57 -124.80 31.75 16.13 24.63 -16.47 -
EY 2.55 3.38 -0.80 3.15 6.20 4.06 -6.07 -
DY 2.09 0.00 0.00 0.00 2.00 3.96 1.82 9.66%
P/NAPS 0.79 0.56 0.43 0.39 0.43 0.45 0.48 39.44%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment