[KPS] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 390.38%
YoY- 767.2%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 314,420 313,644 302,474 292,941 282,108 272,379 275,553 9.22%
PBT 294,340 298,325 293,221 299,362 77,627 69,554 78,398 142.14%
Tax -17,448 -36,325 -29,071 -24,770 -21,404 -1,965 -18,289 -3.09%
NP 276,892 262,000 264,150 274,592 56,223 67,589 60,109 177.62%
-
NP to SH 277,590 264,802 263,488 270,169 55,094 61,223 59,017 181.52%
-
Tax Rate 5.93% 12.18% 9.91% 8.27% 27.57% 2.83% 23.33% -
Total Cost 37,528 51,644 38,324 18,349 225,885 204,790 215,444 -68.90%
-
Net Worth 1,132,739 1,099,325 1,104,084 1,097,330 1,149,401 1,160,060 1,155,490 -1.32%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 276,434 285,452 275,549 146,587 18,998 9,484 28,756 353.98%
Div Payout % 99.58% 107.80% 104.58% 54.26% 34.48% 15.49% 48.73% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,132,739 1,099,325 1,104,084 1,097,330 1,149,401 1,160,060 1,155,490 -1.32%
NOSH 499,004 499,004 499,004 499,004 477,764 477,391 485,499 1.85%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 88.06% 83.53% 87.33% 93.74% 19.93% 24.81% 21.81% -
ROE 24.51% 24.09% 23.86% 24.62% 4.79% 5.28% 5.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 63.01 63.34 60.00 58.73 59.40 57.06 56.76 7.23%
EPS 55.63 53.47 52.26 54.17 11.60 12.82 12.16 176.35%
DPS 55.16 57.64 54.66 29.39 4.00 2.00 5.92 344.60%
NAPS 2.27 2.22 2.19 2.20 2.42 2.43 2.38 -3.11%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.51 58.36 56.29 54.51 52.50 50.69 51.28 9.21%
EPS 51.66 49.28 49.03 50.27 10.25 11.39 10.98 181.57%
DPS 51.44 53.12 51.28 27.28 3.54 1.76 5.35 354.04%
NAPS 2.1079 2.0457 2.0546 2.042 2.1389 2.1587 2.1502 -1.31%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.68 1.65 1.92 2.32 1.42 1.01 0.91 -
P/RPS 2.67 2.61 3.20 3.95 2.39 1.77 1.60 40.82%
P/EPS 3.02 3.09 3.67 4.28 12.24 7.88 7.49 -45.51%
EY 33.11 32.41 27.22 23.35 8.17 12.70 13.36 83.43%
DY 32.83 34.94 28.47 12.67 2.82 1.98 6.51 194.94%
P/NAPS 0.74 0.74 0.88 1.05 0.59 0.42 0.38 56.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 22/05/14 26/02/14 29/11/13 30/08/13 30/05/13 27/02/13 -
Price 1.53 1.51 1.88 2.18 1.91 1.36 1.03 -
P/RPS 2.43 2.38 3.13 3.71 3.22 2.38 1.81 21.76%
P/EPS 2.75 2.82 3.60 4.02 16.47 10.60 8.47 -52.85%
EY 36.36 35.41 27.80 24.85 6.07 9.43 11.80 112.18%
DY 36.05 38.18 29.07 13.48 2.09 1.47 5.75 241.15%
P/NAPS 0.67 0.68 0.86 0.99 0.79 0.56 0.43 34.51%

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