[KPS] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -30.7%
YoY- 76.71%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 301,693 251,577 202,063 144,497 99,143 80,395 71,582 160.69%
PBT 50,164 17,534 15,950 113,021 139,671 152,857 152,106 -52.23%
Tax -7,885 -11,227 -10,044 -11,162 -8,384 -6,752 -12,683 -27.13%
NP 42,279 6,307 5,906 101,859 131,287 146,105 139,423 -54.83%
-
NP to SH 39,202 2,120 1,548 97,765 141,067 157,097 151,483 -59.35%
-
Tax Rate 15.72% 64.03% 62.97% 9.88% 6.00% 4.42% 8.34% -
Total Cost 259,414 245,270 196,157 42,638 -32,144 -65,710 -67,841 -
-
Net Worth 1,372,261 1,362,280 1,347,310 1,327,350 1,352,300 1,379,279 1,354,127 0.88%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 21,207 31,187 9,994 9,994 20,261 30,493 30,478 -21.45%
Div Payout % 54.10% 1,471.12% 645.66% 10.22% 14.36% 19.41% 20.12% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,372,261 1,362,280 1,347,310 1,327,350 1,352,300 1,379,279 1,354,127 0.88%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 499,004 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 14.01% 2.51% 2.92% 70.49% 132.42% 181.73% 194.77% -
ROE 2.86% 0.16% 0.11% 7.37% 10.43% 11.39% 11.19% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 60.46 50.42 40.49 28.96 19.87 16.09 14.33 160.87%
EPS 7.86 0.42 0.31 19.59 28.27 31.44 30.32 -59.31%
DPS 4.25 6.25 2.00 2.00 4.06 6.10 6.10 -21.39%
NAPS 2.75 2.73 2.70 2.66 2.71 2.76 2.71 0.98%
Adjusted Per Share Value based on latest NOSH - 499,004
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 56.14 46.82 37.60 26.89 18.45 14.96 13.32 160.69%
EPS 7.29 0.39 0.29 18.19 26.25 29.23 28.19 -59.37%
DPS 3.95 5.80 1.86 1.86 3.77 5.67 5.67 -21.39%
NAPS 2.5536 2.535 2.5072 2.47 2.5164 2.5667 2.5198 0.89%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.43 1.41 1.38 1.20 1.27 1.00 1.07 -
P/RPS 2.37 2.80 3.41 4.14 6.39 6.22 7.47 -53.44%
P/EPS 18.20 331.88 444.85 6.12 4.49 3.18 3.53 198.14%
EY 5.49 0.30 0.22 16.33 22.26 31.44 28.33 -66.47%
DY 2.97 4.43 1.45 1.67 3.20 6.10 5.70 -35.22%
P/NAPS 0.52 0.52 0.51 0.45 0.47 0.36 0.39 21.12%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 31/05/17 28/02/17 29/11/16 25/08/16 30/05/16 -
Price 1.35 1.30 1.45 1.18 1.17 1.08 1.00 -
P/RPS 2.23 2.58 3.58 4.07 5.89 6.71 6.98 -53.23%
P/EPS 17.18 305.99 467.41 6.02 4.14 3.44 3.30 200.07%
EY 5.82 0.33 0.21 16.60 24.16 29.11 30.32 -66.69%
DY 3.15 4.81 1.38 1.69 3.47 5.65 6.10 -35.60%
P/NAPS 0.49 0.48 0.54 0.44 0.43 0.39 0.37 20.57%

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