[KPS] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 105.98%
YoY- -7.98%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 44,479 37,056 148,202 138,019 131,464 222,673 266,250 -25.76%
PBT 156,882 60,890 61,149 59,781 60,552 33,858 56,434 18.55%
Tax -3,761 -10,483 -366 -11,740 -8,625 -20,883 -6,905 -9.62%
NP 153,121 50,407 60,783 48,041 51,927 12,975 49,529 20.67%
-
NP to SH 150,907 49,136 59,335 45,234 49,156 21,914 40,268 24.60%
-
Tax Rate 2.40% 17.22% 0.60% 19.64% 14.24% 61.68% 12.24% -
Total Cost -108,642 -13,351 87,419 89,978 79,537 209,698 216,721 -
-
Net Worth 1,379,150 1,227,549 1,132,739 1,156,188 1,097,658 1,067,116 952,666 6.35%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 9,993 19,960 19,960 19,110 28,634 9,527 19,053 -10.18%
Div Payout % 6.62% 40.62% 33.64% 42.25% 58.25% 43.48% 47.32% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,379,150 1,227,549 1,132,739 1,156,188 1,097,658 1,067,116 952,666 6.35%
NOSH 499,692 499,004 499,004 477,764 477,242 476,391 476,333 0.80%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 344.25% 136.03% 41.01% 34.81% 39.50% 5.83% 18.60% -
ROE 10.94% 4.00% 5.24% 3.91% 4.48% 2.05% 4.23% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.90 7.43 29.70 28.89 27.55 46.74 55.90 -26.35%
EPS 30.20 9.90 11.90 9.50 10.30 4.60 8.50 23.50%
DPS 2.00 4.00 4.00 4.00 6.00 2.00 4.00 -10.90%
NAPS 2.76 2.46 2.27 2.42 2.30 2.24 2.00 5.50%
Adjusted Per Share Value based on latest NOSH - 477,764
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.28 6.90 27.58 25.68 24.46 41.44 49.55 -25.76%
EPS 28.08 9.14 11.04 8.42 9.15 4.08 7.49 24.61%
DPS 1.86 3.71 3.71 3.56 5.33 1.77 3.55 -10.20%
NAPS 2.5664 2.2843 2.1079 2.1515 2.0426 1.9858 1.7728 6.35%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.00 1.41 1.68 1.42 1.03 1.13 1.33 -
P/RPS 11.23 18.99 5.66 4.92 3.74 2.42 2.38 29.47%
P/EPS 3.31 14.32 14.13 15.00 10.00 24.57 15.73 -22.85%
EY 30.20 6.98 7.08 6.67 10.00 4.07 6.36 29.61%
DY 2.00 2.84 2.38 2.82 5.83 1.77 3.01 -6.58%
P/NAPS 0.36 0.57 0.74 0.59 0.45 0.50 0.67 -9.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 28/08/14 30/08/13 30/08/12 25/08/11 25/08/10 -
Price 1.08 1.19 1.53 1.91 1.00 0.93 1.34 -
P/RPS 12.13 16.02 5.15 6.61 3.63 1.99 2.40 30.96%
P/EPS 3.58 12.09 12.87 20.17 9.71 20.22 15.85 -21.94%
EY 27.96 8.27 7.77 4.96 10.30 4.95 6.31 28.13%
DY 1.85 3.36 2.61 2.09 6.00 2.15 2.99 -7.68%
P/NAPS 0.39 0.48 0.67 0.79 0.43 0.42 0.67 -8.61%

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