[KPS] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 57.92%
YoY- -56.14%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 79,564 139,766 198,542 249,091 314,971 314,420 313,644 -59.89%
PBT 107,182 141,518 137,097 142,696 79,582 294,340 298,325 -49.43%
Tax -32,869 -34,244 -22,129 -25,046 -7,108 -17,448 -36,325 -6.44%
NP 74,313 107,274 114,968 117,650 72,474 276,892 262,000 -56.79%
-
NP to SH 72,651 105,368 112,561 115,567 73,179 277,590 264,802 -57.74%
-
Tax Rate 30.67% 24.20% 16.14% 17.55% 8.93% 5.93% 12.18% -
Total Cost 5,251 32,492 83,574 131,441 242,497 37,528 51,644 -78.18%
-
Net Worth 1,253,328 1,227,549 1,212,579 1,202,599 1,157,689 1,132,739 1,099,325 9.12%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 30,191 19,960 19,960 19,883 148,845 276,434 285,452 -77.60%
Div Payout % 41.56% 18.94% 17.73% 17.21% 203.40% 99.58% 107.80% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,253,328 1,227,549 1,212,579 1,202,599 1,157,689 1,132,739 1,099,325 9.12%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 499,004 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 93.40% 76.75% 57.91% 47.23% 23.01% 88.06% 83.53% -
ROE 5.80% 8.58% 9.28% 9.61% 6.32% 24.51% 24.09% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.55 28.01 39.79 49.92 63.12 63.01 63.34 -60.75%
EPS 14.20 21.12 22.56 23.16 14.67 55.63 53.47 -58.65%
DPS 5.90 4.00 4.00 4.00 29.58 55.16 57.64 -78.08%
NAPS 2.45 2.46 2.43 2.41 2.32 2.27 2.22 6.78%
Adjusted Per Share Value based on latest NOSH - 499,004
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.81 26.01 36.95 46.35 58.61 58.51 58.36 -59.88%
EPS 13.52 19.61 20.95 21.51 13.62 51.66 49.28 -57.74%
DPS 5.62 3.71 3.71 3.70 27.70 51.44 53.12 -77.60%
NAPS 2.3323 2.2843 2.2564 2.2379 2.1543 2.1079 2.0457 9.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.27 1.41 1.50 1.46 1.53 1.68 1.65 -
P/RPS 8.17 5.03 3.77 2.92 2.42 2.67 2.61 113.83%
P/EPS 8.94 6.68 6.65 6.30 10.43 3.02 3.09 102.91%
EY 11.18 14.98 15.04 15.86 9.58 33.11 32.41 -50.78%
DY 4.65 2.84 2.67 2.74 19.33 32.83 34.94 -73.90%
P/NAPS 0.52 0.57 0.62 0.61 0.66 0.74 0.74 -20.94%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 22/05/14 -
Price 1.23 1.19 1.45 1.56 1.46 1.53 1.51 -
P/RPS 7.91 4.25 3.64 3.13 2.31 2.43 2.38 122.54%
P/EPS 8.66 5.64 6.43 6.74 9.96 2.75 2.82 111.12%
EY 11.55 17.74 15.56 14.85 10.04 36.36 35.41 -52.58%
DY 4.80 3.36 2.76 2.56 20.26 36.05 38.18 -74.87%
P/NAPS 0.50 0.48 0.60 0.65 0.63 0.67 0.68 -18.51%

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