[KPS] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.5%
YoY- 332.52%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 249,091 314,971 314,420 313,644 302,474 292,941 282,108 -7.94%
PBT 142,696 79,582 294,340 298,325 293,221 299,362 77,627 49.89%
Tax -25,046 -7,108 -17,448 -36,325 -29,071 -24,770 -21,404 11.01%
NP 117,650 72,474 276,892 262,000 264,150 274,592 56,223 63.38%
-
NP to SH 115,567 73,179 277,590 264,802 263,488 270,169 55,094 63.64%
-
Tax Rate 17.55% 8.93% 5.93% 12.18% 9.91% 8.27% 27.57% -
Total Cost 131,441 242,497 37,528 51,644 38,324 18,349 225,885 -30.23%
-
Net Worth 1,202,599 1,157,689 1,132,739 1,099,325 1,104,084 1,097,330 1,149,401 3.05%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 19,883 148,845 276,434 285,452 275,549 146,587 18,998 3.07%
Div Payout % 17.21% 203.40% 99.58% 107.80% 104.58% 54.26% 34.48% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,202,599 1,157,689 1,132,739 1,099,325 1,104,084 1,097,330 1,149,401 3.05%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 477,764 2.93%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 47.23% 23.01% 88.06% 83.53% 87.33% 93.74% 19.93% -
ROE 9.61% 6.32% 24.51% 24.09% 23.86% 24.62% 4.79% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.92 63.12 63.01 63.34 60.00 58.73 59.40 -10.91%
EPS 23.16 14.67 55.63 53.47 52.26 54.17 11.60 58.35%
DPS 4.00 29.58 55.16 57.64 54.66 29.39 4.00 0.00%
NAPS 2.41 2.32 2.27 2.22 2.19 2.20 2.42 -0.27%
Adjusted Per Share Value based on latest NOSH - 499,004
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.30 57.28 57.18 57.04 55.01 53.28 51.31 -7.94%
EPS 21.02 13.31 50.48 48.16 47.92 49.13 10.02 63.65%
DPS 3.62 27.07 50.27 51.91 50.11 26.66 3.46 3.05%
NAPS 2.1871 2.1054 2.0601 1.9993 2.0079 1.9957 2.0904 3.05%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.46 1.53 1.68 1.65 1.92 2.32 1.42 -
P/RPS 2.92 2.42 2.67 2.61 3.20 3.95 2.39 14.24%
P/EPS 6.30 10.43 3.02 3.09 3.67 4.28 12.24 -35.69%
EY 15.86 9.58 33.11 32.41 27.22 23.35 8.17 55.42%
DY 2.74 19.33 32.83 34.94 28.47 12.67 2.82 -1.89%
P/NAPS 0.61 0.66 0.74 0.74 0.88 1.05 0.59 2.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 22/05/14 26/02/14 29/11/13 30/08/13 -
Price 1.56 1.46 1.53 1.51 1.88 2.18 1.91 -
P/RPS 3.13 2.31 2.43 2.38 3.13 3.71 3.22 -1.86%
P/EPS 6.74 9.96 2.75 2.82 3.60 4.02 16.47 -44.79%
EY 14.85 10.04 36.36 35.41 27.80 24.85 6.07 81.26%
DY 2.56 20.26 36.05 38.18 29.07 13.48 2.09 14.43%
P/NAPS 0.65 0.63 0.67 0.68 0.86 0.99 0.79 -12.16%

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