[KPS] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -27.92%
YoY- 346.38%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 144,498 85,100 87,699 302,474 275,553 422,157 439,980 -16.92%
PBT 113,023 50,766 125,431 290,901 78,397 67,113 67,764 8.89%
Tax -11,163 8,171 -7,781 -26,750 -18,289 -21,877 -21,075 -10.04%
NP 101,860 58,937 117,650 264,151 60,108 45,236 46,689 13.87%
-
NP to SH 97,766 55,327 115,567 263,489 59,028 46,440 49,887 11.85%
-
Tax Rate 9.88% -16.10% 6.20% 9.20% 23.33% 32.60% 31.10% -
Total Cost 42,638 26,163 -29,951 38,323 215,445 376,921 393,291 -30.92%
-
Net Worth 1,327,350 1,237,529 1,202,599 1,093,175 1,135,356 1,069,941 1,067,745 3.69%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 9,980 19,960 19,960 147,653 28,622 19,106 19,152 -10.28%
Div Payout % 10.21% 36.08% 17.27% 56.04% 48.49% 41.14% 38.39% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,327,350 1,237,529 1,202,599 1,093,175 1,135,356 1,069,941 1,067,745 3.69%
NOSH 499,004 499,004 499,004 499,166 477,040 477,652 478,809 0.69%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 70.49% 69.26% 134.15% 87.33% 21.81% 10.72% 10.61% -
ROE 7.37% 4.47% 9.61% 24.10% 5.20% 4.34% 4.67% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.96 17.05 17.57 60.60 57.76 88.38 91.89 -17.49%
EPS 19.60 11.10 23.10 54.90 12.40 9.70 10.50 10.95%
DPS 2.00 4.00 4.00 29.58 6.00 4.00 4.00 -10.90%
NAPS 2.66 2.48 2.41 2.19 2.38 2.24 2.23 2.97%
Adjusted Per Share Value based on latest NOSH - 504,148
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.89 15.84 16.32 56.29 51.28 78.56 81.87 -16.92%
EPS 18.19 10.30 21.51 49.03 10.98 8.64 9.28 11.85%
DPS 1.86 3.71 3.71 27.48 5.33 3.56 3.56 -10.24%
NAPS 2.47 2.3029 2.2379 2.0342 2.1127 1.991 1.9869 3.69%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.20 1.16 1.46 1.92 0.91 0.91 1.35 -
P/RPS 4.14 6.80 8.31 3.17 1.58 1.03 1.47 18.81%
P/EPS 6.12 10.46 6.30 3.64 7.35 9.36 12.96 -11.74%
EY 16.33 9.56 15.86 27.49 13.60 10.68 7.72 13.28%
DY 1.67 3.45 2.74 15.41 6.59 4.40 2.96 -9.09%
P/NAPS 0.45 0.47 0.61 0.88 0.38 0.41 0.61 -4.93%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 26/02/15 26/02/14 27/02/13 29/02/12 23/02/11 -
Price 1.18 1.00 1.56 1.88 1.03 1.10 1.26 -
P/RPS 4.07 5.86 8.88 3.10 1.78 1.24 1.37 19.87%
P/EPS 6.02 9.02 6.74 3.56 8.32 11.31 12.09 -10.96%
EY 16.60 11.09 14.85 28.08 12.01 8.84 8.27 12.30%
DY 1.69 4.00 2.56 15.73 5.83 3.64 3.17 -9.94%
P/NAPS 0.44 0.40 0.65 0.86 0.43 0.49 0.57 -4.21%

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