[KPS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 648.04%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 88,066 76,389 76,094 61,925 78,533 65,556 66,365 20.69%
PBT -10,882 244,322 35,868 23,913 -4,741 22,587 27,795 -
Tax -2,746 -14,585 -13,778 2,038 1,555 -11,219 5,661 -
NP -13,628 229,737 22,090 25,951 -3,186 11,368 33,456 -
-
NP to SH -10,688 228,943 23,273 21,960 -4,007 13,868 29,402 -
-
Tax Rate - 5.97% 38.41% -8.52% - 49.67% -20.37% -
Total Cost 101,694 -153,348 54,004 35,974 81,719 54,188 32,909 111.71%
-
Net Worth 1,104,084 1,097,808 1,156,188 1,160,060 1,155,490 1,124,758 1,090,719 0.81%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 128,961 127,645 19,110 - - - 9,484 466.99%
Div Payout % 0.00% 55.75% 82.11% - - - 32.26% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,104,084 1,097,808 1,156,188 1,160,060 1,155,490 1,124,758 1,090,719 0.81%
NOSH 504,148 499,004 477,764 477,391 485,499 478,620 474,225 4.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -15.47% 300.75% 29.03% 41.91% -4.06% 17.34% 50.41% -
ROE -0.97% 20.85% 2.01% 1.89% -0.35% 1.23% 2.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.47 15.31 15.93 12.97 16.18 13.70 13.99 15.91%
EPS -2.10 45.90 4.90 4.60 -0.80 2.90 6.20 -
DPS 25.58 25.58 4.00 0.00 0.00 0.00 2.00 444.37%
NAPS 2.19 2.20 2.42 2.43 2.38 2.35 2.30 -3.20%
Adjusted Per Share Value based on latest NOSH - 477,391
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.39 14.21 14.16 11.52 14.61 12.20 12.35 20.70%
EPS -1.99 42.60 4.33 4.09 -0.75 2.58 5.47 -
DPS 24.00 23.75 3.56 0.00 0.00 0.00 1.76 468.06%
NAPS 2.0546 2.0429 2.1515 2.1587 2.1502 2.093 2.0297 0.81%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.92 2.32 1.42 1.01 0.91 0.95 1.03 -
P/RPS 10.99 15.16 8.92 7.79 5.63 6.94 7.36 30.54%
P/EPS -90.57 5.06 29.15 21.96 -110.26 32.79 16.61 -
EY -1.10 19.78 3.43 4.55 -0.91 3.05 6.02 -
DY 13.32 11.03 2.82 0.00 0.00 0.00 1.94 259.97%
P/NAPS 0.88 1.05 0.59 0.42 0.38 0.40 0.45 56.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 30/08/13 30/05/13 27/02/13 30/11/12 30/08/12 -
Price 1.88 2.18 1.91 1.36 1.03 0.92 1.00 -
P/RPS 10.76 14.24 11.99 10.48 6.37 6.72 7.15 31.22%
P/EPS -88.68 4.75 39.21 29.57 -124.80 31.75 16.13 -
EY -1.13 21.05 2.55 3.38 -0.80 3.15 6.20 -
DY 13.61 11.73 2.09 0.00 0.00 0.00 2.00 257.85%
P/NAPS 0.86 0.99 0.79 0.56 0.43 0.39 0.43 58.53%

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