[KPS] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -16.05%
YoY- 209.36%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 569,570 410,764 238,306 81,584 207,126 225,142 214,408 17.67%
PBT 31,312 -208,727 74,629 138,511 57,607 90,713 304,103 -31.52%
Tax -15,980 -10,106 -4,328 -7,851 -14,841 -4,611 -26,324 -7.97%
NP 15,332 -218,833 70,301 130,660 42,766 86,102 277,779 -38.28%
-
NP to SH 10,755 -223,051 67,745 126,691 40,953 83,867 274,177 -41.69%
-
Tax Rate 51.03% - 5.80% 5.67% 25.76% 5.08% 8.66% -
Total Cost 554,238 629,597 168,005 -49,076 164,360 139,040 -63,371 -
-
Net Worth 945,797 1,117,760 1,372,261 1,352,300 1,222,559 1,157,689 1,097,808 -2.45%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 198,026 22,838 21,207 9,980 19,960 19,960 147,605 5.01%
Div Payout % 1,841.25% 0.00% 31.31% 7.88% 48.74% 23.80% 53.84% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 945,797 1,117,760 1,372,261 1,352,300 1,222,559 1,157,689 1,097,808 -2.45%
NOSH 537,385 537,385 499,004 499,004 499,004 499,004 499,004 1.24%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.69% -53.27% 29.50% 160.15% 20.65% 38.24% 129.56% -
ROE 1.14% -19.96% 4.94% 9.37% 3.35% 7.24% 24.97% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 105.99 76.44 47.76 16.35 41.51 45.12 42.97 16.23%
EPS 2.00 -41.50 13.60 25.40 8.20 16.80 54.90 -42.40%
DPS 36.85 4.25 4.25 2.00 4.00 4.00 29.58 3.72%
NAPS 1.76 2.08 2.75 2.71 2.45 2.32 2.20 -3.64%
Adjusted Per Share Value based on latest NOSH - 499,004
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 103.59 74.70 43.34 14.84 37.67 40.95 38.99 17.67%
EPS 1.96 -40.57 12.32 23.04 7.45 15.25 49.86 -41.67%
DPS 36.01 4.15 3.86 1.82 3.63 3.63 26.84 5.01%
NAPS 1.7201 2.0328 2.4957 2.4594 2.2234 2.1054 1.9965 -2.45%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.67 1.62 1.43 1.27 1.27 1.53 2.32 -
P/RPS 0.63 2.12 2.99 7.77 3.06 3.39 5.40 -30.08%
P/EPS 33.48 -3.90 10.53 5.00 15.47 9.10 4.22 41.20%
EY 2.99 -25.62 9.49 19.99 6.46 10.98 23.68 -29.15%
DY 55.00 2.62 2.97 1.57 3.15 2.61 12.75 27.57%
P/NAPS 0.38 0.78 0.52 0.47 0.52 0.66 1.05 -15.57%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 29/11/17 29/11/16 26/11/15 27/11/14 29/11/13 -
Price 0.74 1.33 1.35 1.17 1.23 1.46 2.18 -
P/RPS 0.70 1.74 2.83 7.16 2.96 3.24 5.07 -28.09%
P/EPS 36.97 -3.20 9.94 4.61 14.99 8.69 3.97 45.02%
EY 2.70 -31.21 10.06 21.70 6.67 11.51 25.20 -31.07%
DY 49.80 3.20 3.15 1.71 3.25 2.74 13.57 24.18%
P/NAPS 0.42 0.64 0.49 0.43 0.50 0.63 0.99 -13.31%

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