[KPS] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -29.85%
YoY- -12.92%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 383,364 307,024 76,760 90,184 292,380 247,700 260,396 6.65%
PBT 62,184 89,372 477,656 93,672 116,068 95,652 131,028 -11.67%
Tax -5,368 -4,576 -9,048 -9,196 -20,864 8,152 -57,144 -32.56%
NP 56,816 84,796 468,608 84,476 95,204 103,804 73,884 -4.28%
-
NP to SH 52,856 80,832 465,700 81,072 93,096 87,840 79,016 -6.47%
-
Tax Rate 8.63% 5.12% 1.89% 9.82% 17.98% -8.52% 43.61% -
Total Cost 326,548 222,228 -391,848 5,708 197,176 143,896 186,512 9.77%
-
Net Worth 1,372,261 1,347,310 1,352,300 1,212,579 1,107,788 1,160,060 1,084,061 4.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 39,920 39,920 - 77,088 -
Div Payout % - - - 49.24% 42.88% - 97.56% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,372,261 1,347,310 1,352,300 1,212,579 1,107,788 1,160,060 1,084,061 4.00%
NOSH 499,004 499,004 499,004 499,004 499,004 477,391 481,804 0.58%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 14.82% 27.62% 610.48% 93.67% 32.56% 41.91% 28.37% -
ROE 3.85% 6.00% 34.44% 6.69% 8.40% 7.57% 7.29% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 76.83 61.53 15.38 18.07 58.59 51.89 54.05 6.03%
EPS 10.40 16.00 93.20 16.40 18.80 18.40 16.40 -7.30%
DPS 0.00 0.00 0.00 8.00 8.00 0.00 16.00 -
NAPS 2.75 2.70 2.71 2.43 2.22 2.43 2.25 3.39%
Adjusted Per Share Value based on latest NOSH - 499,004
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 69.72 55.84 13.96 16.40 53.17 45.05 47.36 6.65%
EPS 9.61 14.70 84.69 14.74 16.93 15.98 14.37 -6.48%
DPS 0.00 0.00 0.00 7.26 7.26 0.00 14.02 -
NAPS 2.4957 2.4503 2.4594 2.2053 2.0147 2.1097 1.9715 4.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.26 1.38 1.07 1.50 1.65 1.01 1.02 -
P/RPS 1.64 2.24 6.96 8.30 2.82 1.95 1.89 -2.33%
P/EPS 11.90 8.52 1.15 9.23 8.84 5.49 6.22 11.41%
EY 8.41 11.74 87.22 10.83 11.31 18.22 16.08 -10.23%
DY 0.00 0.00 0.00 5.33 4.85 0.00 15.69 -
P/NAPS 0.46 0.51 0.39 0.62 0.74 0.42 0.45 0.36%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 31/05/17 30/05/16 28/05/15 22/05/14 30/05/13 30/05/12 -
Price 1.67 1.45 1.00 1.45 1.51 1.36 1.01 -
P/RPS 2.17 2.36 6.50 8.02 2.58 2.62 1.87 2.50%
P/EPS 15.77 8.95 1.07 8.92 8.09 7.39 6.16 16.95%
EY 6.34 11.17 93.33 11.20 12.36 13.53 16.24 -14.50%
DY 0.00 0.00 0.00 5.52 5.30 0.00 15.84 -
P/NAPS 0.61 0.54 0.37 0.60 0.68 0.56 0.45 5.19%

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