[KPS] YoY TTM 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- -10.01%
YoY- -25.23%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 80,395 139,766 314,420 282,108 330,948 396,403 483,591 -25.82%
PBT 152,857 141,518 294,340 77,627 93,807 45,188 136,199 1.93%
Tax -6,752 -34,244 -17,448 -21,404 -9,619 -35,053 13,637 -
NP 146,105 107,274 276,892 56,223 84,188 10,135 149,836 -0.41%
-
NP to SH 157,097 105,368 277,590 55,094 73,682 38,273 89,325 9.85%
-
Tax Rate 4.42% 24.20% 5.93% 27.57% 10.25% 77.57% -10.01% -
Total Cost -65,710 32,492 37,528 225,885 246,760 386,268 333,755 -
-
Net Worth 1,379,279 1,227,549 1,132,739 1,149,401 1,090,719 1,065,054 945,066 6.49%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 30,493 19,960 276,434 18,998 38,302 9,509 18,901 8.28%
Div Payout % 19.41% 18.94% 99.58% 34.48% 51.98% 24.85% 21.16% -
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 1,379,279 1,227,549 1,132,739 1,149,401 1,090,719 1,065,054 945,066 6.49%
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 181.73% 76.75% 88.06% 19.93% 25.44% 2.56% 30.98% -
ROE 11.39% 8.58% 24.51% 4.79% 6.76% 3.59% 9.45% -
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 16.09 28.01 63.01 59.40 69.79 83.37 102.34 -26.51%
EPS 31.44 21.12 55.63 11.60 15.54 8.05 18.90 8.84%
DPS 6.10 4.00 55.16 4.00 8.00 2.00 4.00 7.27%
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 14.96 26.01 58.51 52.50 61.58 73.77 89.99 -25.82%
EPS 29.23 19.61 51.66 10.25 13.71 7.12 16.62 9.85%
DPS 5.67 3.71 51.44 3.54 7.13 1.77 3.52 8.26%
NAPS 2.5667 2.2843 2.1079 2.1389 2.0297 1.9819 1.7586 6.49%
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 6.22 5.03 2.67 2.39 1.48 1.36 1.30 29.77%
P/EPS 3.18 6.68 3.02 12.24 6.63 14.04 7.04 -12.39%
EY 31.44 14.98 33.11 8.17 15.08 7.12 14.21 14.13%
DY 6.10 2.84 32.83 2.82 7.77 1.77 3.01 12.48%
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 6.71 4.25 2.43 3.22 1.43 1.12 1.31 31.26%
P/EPS 3.44 5.64 2.75 16.47 6.44 11.55 7.09 -11.34%
EY 29.11 17.74 36.36 6.07 15.54 8.66 14.11 12.81%
DY 5.65 3.36 36.05 2.09 8.00 2.15 2.99 11.17%
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