[KPS] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 21.22%
YoY- -17.19%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 514,240 305,408 88,958 74,112 296,404 276,038 262,928 11.82%
PBT 114,274 119,916 313,764 121,780 122,298 119,562 121,104 -0.96%
Tax -7,002 -6,336 -7,522 -20,966 -732 -23,480 -17,250 -13.94%
NP 107,272 113,580 306,242 100,814 121,566 96,082 103,854 0.54%
-
NP to SH 103,044 109,758 301,814 98,272 118,670 90,468 98,312 0.78%
-
Tax Rate 6.13% 5.28% 2.40% 17.22% 0.60% 19.64% 14.24% -
Total Cost 406,968 191,828 -217,284 -26,702 174,838 179,956 159,074 16.93%
-
Net Worth 1,391,827 1,362,280 1,379,150 1,227,549 1,132,739 1,156,188 1,097,658 4.03%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 45,677 42,415 19,987 39,920 39,920 38,221 57,269 -3.69%
Div Payout % 44.33% 38.64% 6.62% 40.62% 33.64% 42.25% 58.25% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,391,827 1,362,280 1,379,150 1,227,549 1,132,739 1,156,188 1,097,658 4.03%
NOSH 537,385 499,004 499,692 499,004 499,004 477,764 477,242 1.99%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 20.86% 37.19% 344.25% 136.03% 41.01% 34.81% 39.50% -
ROE 7.40% 8.06% 21.88% 8.01% 10.48% 7.82% 8.96% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 95.69 61.20 17.80 14.85 59.40 57.78 55.09 9.63%
EPS 19.20 22.00 60.40 19.80 23.80 19.00 20.60 -1.16%
DPS 8.50 8.50 4.00 8.00 8.00 8.00 12.00 -5.58%
NAPS 2.59 2.73 2.76 2.46 2.27 2.42 2.30 1.99%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 93.52 55.54 16.18 13.48 53.91 50.20 47.82 11.82%
EPS 18.74 19.96 54.89 17.87 21.58 16.45 17.88 0.78%
DPS 8.31 7.71 3.64 7.26 7.26 6.95 10.42 -3.69%
NAPS 2.5313 2.4775 2.5082 2.2325 2.0601 2.1027 1.9963 4.03%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.68 1.41 1.00 1.41 1.68 1.42 1.03 -
P/RPS 1.76 2.30 5.62 9.49 2.83 2.46 1.87 -1.00%
P/EPS 8.76 6.41 1.66 7.16 7.06 7.50 5.00 9.79%
EY 11.41 15.60 60.40 13.97 14.16 13.34 20.00 -8.92%
DY 5.06 6.03 4.00 5.67 4.76 5.63 11.65 -12.97%
P/NAPS 0.65 0.52 0.36 0.57 0.74 0.59 0.45 6.31%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 25/08/16 27/08/15 28/08/14 30/08/13 30/08/12 -
Price 1.67 1.30 1.08 1.19 1.53 1.91 1.00 -
P/RPS 1.75 2.12 6.07 8.01 2.58 3.31 1.82 -0.65%
P/EPS 8.71 5.91 1.79 6.04 6.43 10.09 4.85 10.24%
EY 11.48 16.92 55.93 16.55 15.54 9.91 20.60 -9.28%
DY 5.09 6.54 3.70 6.72 5.23 4.19 12.00 -13.31%
P/NAPS 0.64 0.48 0.39 0.48 0.67 0.79 0.43 6.84%

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