[KPS] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 28.24%
YoY- -19.5%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 207,126 225,142 214,408 197,020 305,086 326,227 197,239 0.81%
PBT 57,607 90,713 304,103 83,139 113,086 72,215 50,661 2.16%
Tax -14,841 -4,611 -26,324 -19,844 -28,559 -9,761 886 -
NP 42,766 86,102 277,779 63,295 84,527 62,454 51,547 -3.06%
-
NP to SH 40,953 83,867 274,177 63,036 78,310 55,565 43,515 -1.00%
-
Tax Rate 25.76% 5.08% 8.66% 23.87% 25.25% 13.52% -1.75% -
Total Cost 164,360 139,040 -63,371 133,725 220,559 263,773 145,692 2.02%
-
Net Worth 1,222,559 1,157,689 1,097,808 1,122,231 1,112,574 950,475 946,809 4.35%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 19,960 19,960 147,605 28,652 19,100 19,009 19,127 0.71%
Div Payout % 48.74% 23.80% 53.84% 45.45% 24.39% 34.21% 43.96% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,222,559 1,157,689 1,097,808 1,122,231 1,112,574 950,475 946,809 4.35%
NOSH 499,004 499,004 499,004 477,545 477,500 475,237 478,186 0.71%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 20.65% 38.24% 129.56% 32.13% 27.71% 19.14% 26.13% -
ROE 3.35% 7.24% 24.97% 5.62% 7.04% 5.85% 4.60% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 41.51 45.12 42.97 41.26 63.89 68.65 41.25 0.10%
EPS 8.20 16.80 54.90 13.20 16.40 11.70 9.10 -1.71%
DPS 4.00 4.00 29.58 6.00 4.00 4.00 4.00 0.00%
NAPS 2.45 2.32 2.20 2.35 2.33 2.00 1.98 3.61%
Adjusted Per Share Value based on latest NOSH - 478,620
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 37.67 40.95 38.99 35.83 55.48 59.33 35.87 0.81%
EPS 7.45 15.25 49.86 11.46 14.24 10.11 7.91 -0.99%
DPS 3.63 3.63 26.84 5.21 3.47 3.46 3.48 0.70%
NAPS 2.2234 2.1054 1.9965 2.041 2.0234 1.7286 1.7219 4.35%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.27 1.53 2.32 0.95 0.82 1.40 1.74 -
P/RPS 3.06 3.39 5.40 2.30 1.28 2.04 4.22 -5.21%
P/EPS 15.47 9.10 4.22 7.20 5.00 11.97 19.12 -3.46%
EY 6.46 10.98 23.68 13.89 20.00 8.35 5.23 3.58%
DY 3.15 2.61 12.75 6.32 4.88 2.86 2.30 5.37%
P/NAPS 0.52 0.66 1.05 0.40 0.35 0.70 0.88 -8.39%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 29/11/13 30/11/12 30/11/11 29/11/10 25/11/09 -
Price 1.23 1.46 2.18 0.92 0.93 1.33 1.48 -
P/RPS 2.96 3.24 5.07 2.23 1.46 1.94 3.59 -3.16%
P/EPS 14.99 8.69 3.97 6.97 5.67 11.38 16.26 -1.34%
EY 6.67 11.51 25.20 14.35 17.63 8.79 6.15 1.36%
DY 3.25 2.74 13.57 6.52 4.30 3.01 2.70 3.13%
P/NAPS 0.50 0.63 0.99 0.39 0.40 0.67 0.75 -6.53%

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