[KPS] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 304.09%
YoY- 334.95%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 108,778 276,168 300,189 285,877 262,693 406,781 434,969 -20.60%
PBT 184,681 76,809 120,950 405,470 110,852 150,781 96,286 11.45%
Tax -10,468 -19,788 -6,148 -35,098 -26,458 -38,078 -13,014 -3.56%
NP 174,213 57,021 114,802 370,372 84,393 112,702 83,272 13.07%
-
NP to SH 168,921 54,604 111,822 365,569 84,048 104,413 74,086 14.71%
-
Tax Rate 5.67% 25.76% 5.08% 8.66% 23.87% 25.25% 13.52% -
Total Cost -65,434 219,146 185,386 -84,494 178,300 294,078 351,697 -
-
Net Worth 1,352,300 1,222,559 1,157,689 1,097,808 1,122,231 1,112,574 950,474 6.04%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 13,306 26,613 26,613 196,807 38,203 25,466 25,345 -10.17%
Div Payout % 7.88% 48.74% 23.80% 53.84% 45.45% 24.39% 34.21% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,352,300 1,222,559 1,157,689 1,097,808 1,122,231 1,112,574 950,474 6.04%
NOSH 499,004 499,004 499,004 499,004 477,545 477,499 475,237 0.81%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 160.15% 20.65% 38.24% 129.56% 32.13% 27.71% 19.14% -
ROE 12.49% 4.47% 9.66% 33.30% 7.49% 9.38% 7.79% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.80 55.34 60.16 57.29 55.01 85.19 91.53 -21.25%
EPS 33.87 10.93 22.40 73.20 17.60 21.87 15.60 13.77%
DPS 2.67 5.33 5.33 39.44 8.00 5.33 5.33 -10.87%
NAPS 2.71 2.45 2.32 2.20 2.35 2.33 2.00 5.18%
Adjusted Per Share Value based on latest NOSH - 499,004
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.78 50.23 54.59 51.99 47.77 73.98 79.11 -20.61%
EPS 30.72 9.93 20.34 66.48 15.29 18.99 13.47 14.71%
DPS 2.42 4.84 4.84 35.79 6.95 4.63 4.61 -10.17%
NAPS 2.4594 2.2234 2.1054 1.9965 2.041 2.0234 1.7286 6.04%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.27 1.27 1.53 2.32 0.95 0.82 1.40 -
P/RPS 5.83 2.29 2.54 4.05 1.73 0.96 1.53 24.95%
P/EPS 3.75 11.61 6.83 3.17 5.40 3.75 8.98 -13.53%
EY 26.65 8.62 14.65 31.58 18.53 26.67 11.14 15.63%
DY 2.10 4.20 3.49 17.00 8.42 6.50 3.81 -9.44%
P/NAPS 0.47 0.52 0.66 1.05 0.40 0.35 0.70 -6.41%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 27/11/14 29/11/13 30/11/12 30/11/11 29/11/10 -
Price 1.17 1.23 1.46 2.18 0.92 0.93 1.33 -
P/RPS 5.37 2.22 2.43 3.81 1.67 1.09 1.45 24.36%
P/EPS 3.46 11.24 6.52 2.98 5.23 4.25 8.53 -13.95%
EY 28.93 8.90 15.35 33.61 19.13 23.51 11.72 16.23%
DY 2.28 4.34 3.65 18.09 8.70 5.73 4.01 -8.97%
P/NAPS 0.43 0.50 0.63 0.99 0.39 0.40 0.67 -7.11%

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