[KPS] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 506.13%
YoY- 334.95%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 81,584 207,126 225,142 214,408 197,020 305,086 326,227 -20.60%
PBT 138,511 57,607 90,713 304,103 83,139 113,086 72,215 11.45%
Tax -7,851 -14,841 -4,611 -26,324 -19,844 -28,559 -9,761 -3.56%
NP 130,660 42,766 86,102 277,779 63,295 84,527 62,454 13.07%
-
NP to SH 126,691 40,953 83,867 274,177 63,036 78,310 55,565 14.71%
-
Tax Rate 5.67% 25.76% 5.08% 8.66% 23.87% 25.25% 13.52% -
Total Cost -49,076 164,360 139,040 -63,371 133,725 220,559 263,773 -
-
Net Worth 1,352,300 1,222,559 1,157,689 1,097,808 1,122,231 1,112,574 950,475 6.04%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,980 19,960 19,960 147,605 28,652 19,100 19,009 -10.17%
Div Payout % 7.88% 48.74% 23.80% 53.84% 45.45% 24.39% 34.21% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,352,300 1,222,559 1,157,689 1,097,808 1,122,231 1,112,574 950,475 6.04%
NOSH 499,004 499,004 499,004 499,004 477,545 477,500 475,237 0.81%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 160.15% 20.65% 38.24% 129.56% 32.13% 27.71% 19.14% -
ROE 9.37% 3.35% 7.24% 24.97% 5.62% 7.04% 5.85% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.35 41.51 45.12 42.97 41.26 63.89 68.65 -21.25%
EPS 25.40 8.20 16.80 54.90 13.20 16.40 11.70 13.77%
DPS 2.00 4.00 4.00 29.58 6.00 4.00 4.00 -10.90%
NAPS 2.71 2.45 2.32 2.20 2.35 2.33 2.00 5.18%
Adjusted Per Share Value based on latest NOSH - 499,004
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.84 37.67 40.95 38.99 35.83 55.48 59.33 -20.60%
EPS 23.04 7.45 15.25 49.86 11.46 14.24 10.11 14.70%
DPS 1.82 3.63 3.63 26.84 5.21 3.47 3.46 -10.14%
NAPS 2.4594 2.2234 2.1054 1.9965 2.041 2.0234 1.7286 6.04%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.27 1.27 1.53 2.32 0.95 0.82 1.40 -
P/RPS 7.77 3.06 3.39 5.40 2.30 1.28 2.04 24.94%
P/EPS 5.00 15.47 9.10 4.22 7.20 5.00 11.97 -13.52%
EY 19.99 6.46 10.98 23.68 13.89 20.00 8.35 15.64%
DY 1.57 3.15 2.61 12.75 6.32 4.88 2.86 -9.50%
P/NAPS 0.47 0.52 0.66 1.05 0.40 0.35 0.70 -6.41%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 27/11/14 29/11/13 30/11/12 30/11/11 29/11/10 -
Price 1.17 1.23 1.46 2.18 0.92 0.93 1.33 -
P/RPS 7.16 2.96 3.24 5.07 2.23 1.46 1.94 24.28%
P/EPS 4.61 14.99 8.69 3.97 6.97 5.67 11.38 -13.96%
EY 21.70 6.67 11.51 25.20 14.35 17.63 8.79 16.23%
DY 1.71 3.25 2.74 13.57 6.52 4.30 3.01 -8.98%
P/NAPS 0.43 0.50 0.63 0.99 0.39 0.40 0.67 -7.11%

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