[KPS] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 142.43%
YoY- -17.19%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 257,120 152,704 44,479 37,056 148,202 138,019 131,464 11.82%
PBT 57,137 59,958 156,882 60,890 61,149 59,781 60,552 -0.96%
Tax -3,501 -3,168 -3,761 -10,483 -366 -11,740 -8,625 -13.94%
NP 53,636 56,790 153,121 50,407 60,783 48,041 51,927 0.54%
-
NP to SH 51,522 54,879 150,907 49,136 59,335 45,234 49,156 0.78%
-
Tax Rate 6.13% 5.28% 2.40% 17.22% 0.60% 19.64% 14.24% -
Total Cost 203,484 95,914 -108,642 -13,351 87,419 89,978 79,537 16.93%
-
Net Worth 1,391,827 1,362,280 1,379,150 1,227,549 1,132,739 1,156,188 1,097,658 4.03%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 22,838 21,207 9,993 19,960 19,960 19,110 28,634 -3.69%
Div Payout % 44.33% 38.64% 6.62% 40.62% 33.64% 42.25% 58.25% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,391,827 1,362,280 1,379,150 1,227,549 1,132,739 1,156,188 1,097,658 4.03%
NOSH 537,385 499,004 499,692 499,004 499,004 477,764 477,242 1.99%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 20.86% 37.19% 344.25% 136.03% 41.01% 34.81% 39.50% -
ROE 3.70% 4.03% 10.94% 4.00% 5.24% 3.91% 4.48% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 47.85 30.60 8.90 7.43 29.70 28.89 27.55 9.63%
EPS 9.60 11.00 30.20 9.90 11.90 9.50 10.30 -1.16%
DPS 4.25 4.25 2.00 4.00 4.00 4.00 6.00 -5.58%
NAPS 2.59 2.73 2.76 2.46 2.27 2.42 2.30 1.99%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 46.76 27.77 8.09 6.74 26.95 25.10 23.91 11.82%
EPS 9.37 9.98 27.44 8.94 10.79 8.23 8.94 0.78%
DPS 4.15 3.86 1.82 3.63 3.63 3.48 5.21 -3.71%
NAPS 2.5313 2.4775 2.5082 2.2325 2.0601 2.1027 1.9963 4.03%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.68 1.41 1.00 1.41 1.68 1.42 1.03 -
P/RPS 3.51 4.61 11.23 18.99 5.66 4.92 3.74 -1.05%
P/EPS 17.52 12.82 3.31 14.32 14.13 15.00 10.00 9.79%
EY 5.71 7.80 30.20 6.98 7.08 6.67 10.00 -8.91%
DY 2.53 3.01 2.00 2.84 2.38 2.82 5.83 -12.98%
P/NAPS 0.65 0.52 0.36 0.57 0.74 0.59 0.45 6.31%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 25/08/16 27/08/15 28/08/14 30/08/13 30/08/12 -
Price 1.67 1.30 1.08 1.19 1.53 1.91 1.00 -
P/RPS 3.49 4.25 12.13 16.02 5.15 6.61 3.63 -0.65%
P/EPS 17.42 11.82 3.58 12.09 12.87 20.17 9.71 10.22%
EY 5.74 8.46 27.96 8.27 7.77 4.96 10.30 -9.28%
DY 2.54 3.27 1.85 3.36 2.61 2.09 6.00 -13.34%
P/NAPS 0.64 0.48 0.39 0.48 0.67 0.79 0.43 6.84%

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