[KPS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 48.81%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 76,760 90,184 292,380 247,700 260,396 450,428 397,916 -23.96%
PBT 477,656 93,672 116,068 95,652 131,028 -37,240 108,184 28.05%
Tax -9,048 -9,196 -20,864 8,152 -57,144 -43,704 -8,444 1.15%
NP 468,608 84,476 95,204 103,804 73,884 -80,944 99,740 29.38%
-
NP to SH 465,700 81,072 93,096 87,840 79,016 -14,712 80,952 33.82%
-
Tax Rate 1.89% 9.82% 17.98% -8.52% 43.61% - 7.81% -
Total Cost -391,848 5,708 197,176 143,896 186,512 531,372 298,176 -
-
Net Worth 1,352,300 1,212,579 1,107,788 1,160,060 1,084,061 1,011,450 960,400 5.86%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 39,920 39,920 - 77,088 - - -
Div Payout % - 49.24% 42.88% - 97.56% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,352,300 1,212,579 1,107,788 1,160,060 1,084,061 1,011,450 960,400 5.86%
NOSH 499,004 499,004 499,004 477,391 481,804 459,749 480,200 0.64%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 610.48% 93.67% 32.56% 41.91% 28.37% -17.97% 25.07% -
ROE 34.44% 6.69% 8.40% 7.57% 7.29% -1.45% 8.43% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.38 18.07 58.59 51.89 54.05 97.97 82.86 -24.45%
EPS 93.20 16.40 18.80 18.40 16.40 -3.20 17.20 32.49%
DPS 0.00 8.00 8.00 0.00 16.00 0.00 0.00 -
NAPS 2.71 2.43 2.22 2.43 2.25 2.20 2.00 5.18%
Adjusted Per Share Value based on latest NOSH - 477,391
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.28 16.78 54.41 46.09 48.46 83.82 74.05 -23.97%
EPS 86.66 15.09 17.32 16.35 14.70 -2.74 15.06 33.82%
DPS 0.00 7.43 7.43 0.00 14.35 0.00 0.00 -
NAPS 2.5164 2.2564 2.0614 2.1587 2.0173 1.8822 1.7872 5.86%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.07 1.50 1.65 1.01 1.02 1.23 1.44 -
P/RPS 6.96 8.30 2.82 1.95 1.89 1.26 1.74 25.96%
P/EPS 1.15 9.23 8.84 5.49 6.22 -38.44 8.54 -28.38%
EY 87.22 10.83 11.31 18.22 16.08 -2.60 11.71 39.70%
DY 0.00 5.33 4.85 0.00 15.69 0.00 0.00 -
P/NAPS 0.39 0.62 0.74 0.42 0.45 0.56 0.72 -9.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 22/05/14 30/05/13 30/05/12 31/05/11 27/05/10 -
Price 1.00 1.45 1.51 1.36 1.01 1.08 1.25 -
P/RPS 6.50 8.02 2.58 2.62 1.87 1.10 1.51 27.51%
P/EPS 1.07 8.92 8.09 7.39 6.16 -33.75 7.41 -27.54%
EY 93.33 11.20 12.36 13.53 16.24 -2.96 13.49 37.99%
DY 0.00 5.52 5.30 0.00 15.84 0.00 0.00 -
P/NAPS 0.37 0.60 0.68 0.56 0.45 0.49 0.63 -8.48%

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