[KPS] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 23.44%
YoY- -46.53%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 758,196 569,570 410,764 238,306 81,584 207,126 225,142 22.40%
PBT 26,355 31,312 -208,727 74,629 138,511 57,607 90,713 -18.60%
Tax -12,964 -15,980 -10,106 -4,328 -7,851 -14,841 -4,611 18.78%
NP 13,391 15,332 -218,833 70,301 130,660 42,766 86,102 -26.64%
-
NP to SH 7,888 10,755 -223,051 67,745 126,691 40,953 83,867 -32.53%
-
Tax Rate 49.19% 51.03% - 5.80% 5.67% 25.76% 5.08% -
Total Cost 744,805 554,238 629,597 168,005 -49,076 164,360 139,040 32.24%
-
Net Worth 972,666 945,797 1,117,760 1,372,261 1,352,300 1,222,559 1,157,689 -2.85%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 198,026 22,838 21,207 9,980 19,960 19,960 -
Div Payout % - 1,841.25% 0.00% 31.31% 7.88% 48.74% 23.80% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 972,666 945,797 1,117,760 1,372,261 1,352,300 1,222,559 1,157,689 -2.85%
NOSH 537,385 537,385 537,385 499,004 499,004 499,004 499,004 1.24%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.77% 2.69% -53.27% 29.50% 160.15% 20.65% 38.24% -
ROE 0.81% 1.14% -19.96% 4.94% 9.37% 3.35% 7.24% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 141.09 105.99 76.44 47.76 16.35 41.51 45.12 20.90%
EPS 1.50 2.00 -41.50 13.60 25.40 8.20 16.80 -33.12%
DPS 0.00 36.85 4.25 4.25 2.00 4.00 4.00 -
NAPS 1.81 1.76 2.08 2.75 2.71 2.45 2.32 -4.04%
Adjusted Per Share Value based on latest NOSH - 499,004
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 137.89 103.59 74.70 43.34 14.84 37.67 40.95 22.40%
EPS 1.43 1.96 -40.57 12.32 23.04 7.45 15.25 -32.57%
DPS 0.00 36.01 4.15 3.86 1.82 3.63 3.63 -
NAPS 1.7689 1.7201 2.0328 2.4957 2.4594 2.2234 2.1054 -2.85%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.765 0.67 1.62 1.43 1.27 1.27 1.53 -
P/RPS 0.54 0.63 2.12 2.99 7.77 3.06 3.39 -26.35%
P/EPS 52.12 33.48 -3.90 10.53 5.00 15.47 9.10 33.72%
EY 1.92 2.99 -25.62 9.49 19.99 6.46 10.98 -25.20%
DY 0.00 55.00 2.62 2.97 1.57 3.15 2.61 -
P/NAPS 0.42 0.38 0.78 0.52 0.47 0.52 0.66 -7.24%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 28/11/19 29/11/18 29/11/17 29/11/16 26/11/15 27/11/14 -
Price 0.94 0.74 1.33 1.35 1.17 1.23 1.46 -
P/RPS 0.67 0.70 1.74 2.83 7.16 2.96 3.24 -23.08%
P/EPS 64.04 36.97 -3.20 9.94 4.61 14.99 8.69 39.45%
EY 1.56 2.70 -31.21 10.06 21.70 6.67 11.51 -28.30%
DY 0.00 49.80 3.20 3.15 1.71 3.25 2.74 -
P/NAPS 0.52 0.42 0.64 0.49 0.43 0.50 0.63 -3.14%

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