[KPS] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -98.42%
YoY- -98.98%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 362,023 301,693 251,577 202,063 144,497 99,143 80,395 171.94%
PBT 68,229 50,164 17,534 15,950 113,021 139,671 152,857 -41.50%
Tax -7,044 -7,885 -11,227 -10,044 -11,162 -8,384 -6,752 2.85%
NP 61,185 42,279 6,307 5,906 101,859 131,287 146,105 -43.93%
-
NP to SH 56,660 39,202 2,120 1,548 97,765 141,067 157,097 -49.23%
-
Tax Rate 10.32% 15.72% 64.03% 62.97% 9.88% 6.00% 4.42% -
Total Cost 300,838 259,414 245,270 196,157 42,638 -32,144 -65,710 -
-
Net Worth 1,362,280 1,372,261 1,362,280 1,347,310 1,327,350 1,352,300 1,379,279 -0.82%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 21,207 21,207 31,187 9,994 9,994 20,261 30,493 -21.45%
Div Payout % 37.43% 54.10% 1,471.12% 645.66% 10.22% 14.36% 19.41% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,362,280 1,372,261 1,362,280 1,347,310 1,327,350 1,352,300 1,379,279 -0.82%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 499,004 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.90% 14.01% 2.51% 2.92% 70.49% 132.42% 181.73% -
ROE 4.16% 2.86% 0.16% 0.11% 7.37% 10.43% 11.39% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.55 60.46 50.42 40.49 28.96 19.87 16.09 172.18%
EPS 11.35 7.86 0.42 0.31 19.59 28.27 31.44 -49.20%
DPS 4.25 4.25 6.25 2.00 2.00 4.06 6.10 -21.35%
NAPS 2.73 2.75 2.73 2.70 2.66 2.71 2.76 -0.72%
Adjusted Per Share Value based on latest NOSH - 499,004
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 67.37 56.14 46.82 37.60 26.89 18.45 14.96 171.95%
EPS 10.54 7.29 0.39 0.29 18.19 26.25 29.23 -49.24%
DPS 3.95 3.95 5.80 1.86 1.86 3.77 5.67 -21.36%
NAPS 2.535 2.5536 2.535 2.5072 2.47 2.5164 2.5667 -0.82%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.30 1.43 1.41 1.38 1.20 1.27 1.00 -
P/RPS 1.79 2.37 2.80 3.41 4.14 6.39 6.22 -56.31%
P/EPS 11.45 18.20 331.88 444.85 6.12 4.49 3.18 134.37%
EY 8.73 5.49 0.30 0.22 16.33 22.26 31.44 -57.33%
DY 3.27 2.97 4.43 1.45 1.67 3.20 6.10 -33.93%
P/NAPS 0.48 0.52 0.52 0.51 0.45 0.47 0.36 21.07%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 31/05/17 28/02/17 29/11/16 25/08/16 -
Price 1.32 1.35 1.30 1.45 1.18 1.17 1.08 -
P/RPS 1.82 2.23 2.58 3.58 4.07 5.89 6.71 -57.99%
P/EPS 11.63 17.18 305.99 467.41 6.02 4.14 3.44 124.75%
EY 8.60 5.82 0.33 0.21 16.60 24.16 29.11 -55.54%
DY 3.22 3.15 4.81 1.38 1.69 3.47 5.65 -31.19%
P/NAPS 0.48 0.49 0.48 0.54 0.44 0.43 0.39 14.80%

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