[KPS] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 648.04%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 19,190 22,546 73,095 61,925 65,099 112,607 99,479 -23.96%
PBT 119,414 23,418 29,017 23,913 32,757 -9,310 27,046 28.05%
Tax -2,262 -2,299 -5,216 2,038 -14,286 -10,926 -2,111 1.15%
NP 117,152 21,119 23,801 25,951 18,471 -20,236 24,935 29.38%
-
NP to SH 116,425 20,268 23,274 21,960 19,754 -3,678 20,238 33.82%
-
Tax Rate 1.89% 9.82% 17.98% -8.52% 43.61% - 7.81% -
Total Cost -97,962 1,427 49,294 35,974 46,628 132,843 74,544 -
-
Net Worth 1,352,300 1,212,579 1,107,788 1,160,060 1,084,061 1,011,450 960,400 5.86%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 9,980 9,980 - 19,272 - - -
Div Payout % - 49.24% 42.88% - 97.56% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,352,300 1,212,579 1,107,788 1,160,060 1,084,061 1,011,450 960,400 5.86%
NOSH 499,004 499,004 499,004 477,391 481,804 459,749 480,200 0.64%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 610.48% 93.67% 32.56% 41.91% 28.37% -17.97% 25.07% -
ROE 8.61% 1.67% 2.10% 1.89% 1.82% -0.36% 2.11% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.85 4.52 14.65 12.97 13.51 24.49 20.72 -24.44%
EPS 23.30 4.10 4.70 4.60 4.10 -0.80 4.30 32.49%
DPS 0.00 2.00 2.00 0.00 4.00 0.00 0.00 -
NAPS 2.71 2.43 2.22 2.43 2.25 2.20 2.00 5.18%
Adjusted Per Share Value based on latest NOSH - 477,391
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.57 4.20 13.60 11.52 12.11 20.95 18.51 -23.96%
EPS 21.67 3.77 4.33 4.09 3.68 -0.68 3.77 33.80%
DPS 0.00 1.86 1.86 0.00 3.59 0.00 0.00 -
NAPS 2.5164 2.2564 2.0614 2.1587 2.0173 1.8822 1.7872 5.86%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.07 1.50 1.65 1.01 1.02 1.23 1.44 -
P/RPS 27.82 33.20 11.26 7.79 7.55 5.02 6.95 25.98%
P/EPS 4.59 36.93 35.38 21.96 24.88 -153.75 34.17 -28.41%
EY 21.81 2.71 2.83 4.55 4.02 -0.65 2.93 39.69%
DY 0.00 1.33 1.21 0.00 3.92 0.00 0.00 -
P/NAPS 0.39 0.62 0.74 0.42 0.45 0.56 0.72 -9.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 22/05/14 30/05/13 30/05/12 31/05/11 27/05/10 -
Price 1.00 1.45 1.51 1.36 1.01 1.08 1.25 -
P/RPS 26.00 32.09 10.31 10.48 7.48 4.41 6.03 27.54%
P/EPS 4.29 35.70 32.38 29.57 24.63 -135.00 29.66 -27.52%
EY 23.33 2.80 3.09 3.38 4.06 -0.74 3.37 38.01%
DY 0.00 1.38 1.32 0.00 3.96 0.00 0.00 -
P/NAPS 0.37 0.60 0.68 0.56 0.45 0.49 0.63 -8.48%

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