[KPS] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 148.84%
YoY- 124.31%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 37,056 148,202 138,019 131,464 222,673 266,250 127,728 -18.62%
PBT 60,890 61,149 59,781 60,552 33,858 56,434 37,046 8.63%
Tax -10,483 -366 -11,740 -8,625 -20,883 -6,905 -9,397 1.83%
NP 50,407 60,783 48,041 51,927 12,975 49,529 27,649 10.52%
-
NP to SH 49,136 59,335 45,234 49,156 21,914 40,268 23,169 13.34%
-
Tax Rate 17.22% 0.60% 19.64% 14.24% 61.68% 12.24% 25.37% -
Total Cost -13,351 87,419 89,978 79,537 209,698 216,721 100,079 -
-
Net Worth 1,227,549 1,132,739 1,156,188 1,097,658 1,067,116 952,666 917,303 4.97%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 19,960 19,960 19,110 28,634 9,527 19,053 18,913 0.90%
Div Payout % 40.62% 33.64% 42.25% 58.25% 43.48% 47.32% 81.63% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,227,549 1,132,739 1,156,188 1,097,658 1,067,116 952,666 917,303 4.97%
NOSH 499,004 499,004 477,764 477,242 476,391 476,333 472,836 0.90%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 136.03% 41.01% 34.81% 39.50% 5.83% 18.60% 21.65% -
ROE 4.00% 5.24% 3.91% 4.48% 2.05% 4.23% 2.53% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.43 29.70 28.89 27.55 46.74 55.90 27.01 -19.34%
EPS 9.90 11.90 9.50 10.30 4.60 8.50 4.90 12.43%
DPS 4.00 4.00 4.00 6.00 2.00 4.00 4.00 0.00%
NAPS 2.46 2.27 2.42 2.30 2.24 2.00 1.94 4.03%
Adjusted Per Share Value based on latest NOSH - 474,225
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.74 26.95 25.10 23.91 40.50 48.42 23.23 -18.62%
EPS 8.94 10.79 8.23 8.94 3.99 7.32 4.21 13.36%
DPS 3.63 3.63 3.48 5.21 1.73 3.47 3.44 0.89%
NAPS 2.2325 2.0601 2.1027 1.9963 1.9407 1.7326 1.6683 4.97%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.41 1.68 1.42 1.03 1.13 1.33 2.11 -
P/RPS 18.99 5.66 4.92 3.74 2.42 2.38 7.81 15.95%
P/EPS 14.32 14.13 15.00 10.00 24.57 15.73 43.06 -16.75%
EY 6.98 7.08 6.67 10.00 4.07 6.36 2.32 20.14%
DY 2.84 2.38 2.82 5.83 1.77 3.01 1.90 6.92%
P/NAPS 0.57 0.74 0.59 0.45 0.50 0.67 1.09 -10.23%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 30/08/13 30/08/12 25/08/11 25/08/10 28/08/09 -
Price 1.19 1.53 1.91 1.00 0.93 1.34 1.86 -
P/RPS 16.02 5.15 6.61 3.63 1.99 2.40 6.89 15.09%
P/EPS 12.09 12.87 20.17 9.71 20.22 15.85 37.96 -17.35%
EY 8.27 7.77 4.96 10.30 4.95 6.31 2.63 21.02%
DY 3.36 2.61 2.09 6.00 2.15 2.99 2.15 7.72%
P/NAPS 0.48 0.67 0.79 0.43 0.42 0.67 0.96 -10.90%

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