[KPS] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 27.47%
YoY- 31.17%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 305,408 88,958 74,112 296,404 276,038 262,928 445,346 -6.08%
PBT 119,916 313,764 121,780 122,298 119,562 121,104 67,716 9.98%
Tax -6,336 -7,522 -20,966 -732 -23,480 -17,250 -41,766 -26.94%
NP 113,580 306,242 100,814 121,566 96,082 103,854 25,950 27.86%
-
NP to SH 109,758 301,814 98,272 118,670 90,468 98,312 43,828 16.51%
-
Tax Rate 5.28% 2.40% 17.22% 0.60% 19.64% 14.24% 61.68% -
Total Cost 191,828 -217,284 -26,702 174,838 179,956 159,074 419,396 -12.21%
-
Net Worth 1,362,280 1,379,150 1,227,549 1,132,739 1,156,188 1,097,658 1,067,116 4.15%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 42,415 19,987 39,920 39,920 38,221 57,269 19,055 14.25%
Div Payout % 38.64% 6.62% 40.62% 33.64% 42.25% 58.25% 43.48% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,362,280 1,379,150 1,227,549 1,132,739 1,156,188 1,097,658 1,067,116 4.15%
NOSH 499,004 499,692 499,004 499,004 477,764 477,242 476,391 0.77%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 37.19% 344.25% 136.03% 41.01% 34.81% 39.50% 5.83% -
ROE 8.06% 21.88% 8.01% 10.48% 7.82% 8.96% 4.11% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 61.20 17.80 14.85 59.40 57.78 55.09 93.48 -6.81%
EPS 22.00 60.40 19.80 23.80 19.00 20.60 9.20 15.62%
DPS 8.50 4.00 8.00 8.00 8.00 12.00 4.00 13.37%
NAPS 2.73 2.76 2.46 2.27 2.42 2.30 2.24 3.34%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 56.83 16.55 13.79 55.16 51.37 48.93 82.87 -6.08%
EPS 20.42 56.16 18.29 22.08 16.83 18.29 8.16 16.50%
DPS 7.89 3.72 7.43 7.43 7.11 10.66 3.55 14.22%
NAPS 2.535 2.5664 2.2843 2.1079 2.1515 2.0426 1.9858 4.14%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.41 1.00 1.41 1.68 1.42 1.03 1.13 -
P/RPS 2.30 5.62 9.49 2.83 2.46 1.87 1.21 11.28%
P/EPS 6.41 1.66 7.16 7.06 7.50 5.00 12.28 -10.25%
EY 15.60 60.40 13.97 14.16 13.34 20.00 8.14 11.43%
DY 6.03 4.00 5.67 4.76 5.63 11.65 3.54 9.27%
P/NAPS 0.52 0.36 0.57 0.74 0.59 0.45 0.50 0.65%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 27/08/15 28/08/14 30/08/13 30/08/12 25/08/11 -
Price 1.30 1.08 1.19 1.53 1.91 1.00 0.93 -
P/RPS 2.12 6.07 8.01 2.58 3.31 1.82 0.99 13.51%
P/EPS 5.91 1.79 6.04 6.43 10.09 4.85 10.11 -8.55%
EY 16.92 55.93 16.55 15.54 9.91 20.60 9.89 9.35%
DY 6.54 3.70 6.72 5.23 4.19 12.00 4.30 7.23%
P/NAPS 0.48 0.39 0.48 0.67 0.79 0.43 0.42 2.24%

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