[KPS] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.98%
YoY- -20.85%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 26,907 18,094 76,870 76,094 66,365 110,066 166,771 -26.19%
PBT 37,055 36,304 31,883 35,868 27,795 43,168 29,388 3.93%
Tax -1,085 -7,016 5,099 -13,778 5,661 -9,957 -4,794 -21.91%
NP 35,970 29,288 36,982 22,090 33,456 33,211 24,594 6.53%
-
NP to SH 34,482 28,868 36,061 23,273 29,402 32,332 20,030 9.46%
-
Tax Rate 2.93% 19.33% -15.99% 38.41% -20.37% 23.07% 16.31% -
Total Cost -9,063 -11,194 39,888 54,004 32,909 76,855 142,177 -
-
Net Worth 1,377,251 1,227,549 1,132,739 1,156,188 1,090,719 1,065,054 945,066 6.47%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 9,980 9,980 9,980 19,110 9,484 9,509 18,901 -10.08%
Div Payout % 28.94% 34.57% 27.68% 82.11% 32.26% 29.41% 94.37% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,377,251 1,227,549 1,132,739 1,156,188 1,090,719 1,065,054 945,066 6.47%
NOSH 499,004 499,004 499,004 477,764 474,225 475,470 472,533 0.91%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 133.68% 161.87% 48.11% 29.03% 50.41% 30.17% 14.75% -
ROE 2.50% 2.35% 3.18% 2.01% 2.70% 3.04% 2.12% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.39 3.63 15.40 15.93 13.99 23.15 35.29 -26.86%
EPS 6.90 5.80 7.20 4.90 6.20 6.80 4.20 8.61%
DPS 2.00 2.00 2.00 4.00 2.00 2.00 4.00 -10.90%
NAPS 2.76 2.46 2.27 2.42 2.30 2.24 2.00 5.50%
Adjusted Per Share Value based on latest NOSH - 477,764
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.89 3.29 13.98 13.84 12.07 20.02 30.33 -26.20%
EPS 6.27 5.25 6.56 4.23 5.35 5.88 3.64 9.47%
DPS 1.82 1.82 1.82 3.48 1.72 1.73 3.44 -10.05%
NAPS 2.5047 2.2325 2.0601 2.1027 1.9836 1.937 1.7187 6.47%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.00 1.41 1.68 1.42 1.03 1.13 1.33 -
P/RPS 18.55 38.89 10.91 8.92 7.36 4.88 3.77 30.38%
P/EPS 14.47 24.37 23.25 29.15 16.61 16.62 31.38 -12.09%
EY 6.91 4.10 4.30 3.43 6.02 6.02 3.19 13.73%
DY 2.00 1.42 1.19 2.82 1.94 1.77 3.01 -6.58%
P/NAPS 0.36 0.57 0.74 0.59 0.45 0.50 0.67 -9.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 28/08/14 30/08/13 30/08/12 25/08/11 25/08/10 -
Price 1.08 1.19 1.53 1.91 1.00 0.93 1.34 -
P/RPS 20.03 32.82 9.93 11.99 7.15 4.02 3.80 31.88%
P/EPS 15.63 20.57 21.17 39.21 16.13 13.68 31.61 -11.06%
EY 6.40 4.86 4.72 2.55 6.20 7.31 3.16 12.46%
DY 1.85 1.68 1.31 2.09 2.00 2.15 2.99 -7.68%
P/NAPS 0.39 0.48 0.67 0.79 0.43 0.42 0.67 -8.61%

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