[KPS] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[KPS] KUMPULAN PERANGSANG SELANGOR

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 3.71%

YoY- 49.09%

Quarter Report

KPS 2Q 2016-Annoucement.pdf

Latest QR

Upcoming QR

KPS's Result

KPS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	641,617	466,439	251,577	80,395	139,766	314,420	282,108	14.66%
YoY %	37.56%	85.41%	212.93%	-42.48%	-55.55%	11.45%	-	-
Horiz. %	227.44%	165.34%	89.18%	28.50%	49.54%	111.45%	100.00%	-
PBT	-219,805	65,408	17,534	152,857	141,518	294,340	77,627	-
YoY %	-436.05%	273.04%	-88.53%	8.01%	-51.92%	279.17%	-	-
Horiz. %	-283.16%	84.26%	22.59%	196.91%	182.31%	379.17%	100.00%	-
Tax	-23,394	-7,376	-11,227	-6,752	-34,244	-17,448	-21,404	1.49%
YoY %	-217.16%	34.30%	-66.28%	80.28%	-96.26%	18.48%	-	-
Horiz. %	109.30%	34.46%	52.45%	31.55%	159.99%	81.52%	100.00%	-
NP	-243,199	58,032	6,307	146,105	107,274	276,892	56,223	-
YoY %	-519.08%	820.12%	-95.68%	36.20%	-61.26%	392.49%	-	-
Horiz. %	-432.56%	103.22%	11.22%	259.87%	190.80%	492.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-253,044	53,303	2,120	157,097	105,368	277,590	55,094	-
YoY %	-574.73%	2,414.29%	-98.65%	49.09%	-62.04%	403.85%	-	-
Horiz. %	-459.30%	96.75%	3.85%	285.14%	191.25%	503.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	11.28%	64.03%	4.42%	24.20%	5.93%	27.57%	-
YoY %	-	-82.38%	1,348.64%	-81.74%	308.09%	-78.49%	-	-
Horiz. %	-	40.91%	232.25%	16.03%	87.78%	21.51%	100.00%	-
Total Cost	884,816	408,407	245,270	-65,710	32,492	37,528	225,885	25.54%
YoY %	116.65%	66.51%	473.26%	-302.23%	-13.42%	-83.39%	-	-
Horiz. %	391.71%	180.80%	108.58%	-29.09%	14.38%	16.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	940,423	1,391,827	1,362,280	1,379,279	1,227,549	1,132,739	1,149,401	-3.28%
YoY %	-32.43%	2.17%	-1.23%	12.36%	8.37%	-1.45%	-	-
Horiz. %	81.82%	121.09%	118.52%	120.00%	106.80%	98.55%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	198,026	22,838	31,187	30,493	19,960	276,434	18,998	47.77%
YoY %	767.09%	-26.77%	2.28%	52.77%	-92.78%	1,355.07%	-	-
Horiz. %	1,042.35%	120.21%	164.16%	160.51%	105.06%	1,455.07%	100.00%	-
Div Payout %	0.00%	42.85%	1,471.12%	19.41%	18.94%	99.58%	34.48%	-
YoY %	0.00%	-97.09%	7,479.19%	2.48%	-80.98%	188.81%	-	-
Horiz. %	0.00%	124.27%	4,266.59%	56.29%	54.93%	288.81%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	940,423	1,391,827	1,362,280	1,379,279	1,227,549	1,132,739	1,149,401	-3.28%
YoY %	-32.43%	2.17%	-1.23%	12.36%	8.37%	-1.45%	-	-
Horiz. %	81.82%	121.09%	118.52%	120.00%	106.80%	98.55%	100.00%	-
NOSH	537,385	537,385	499,004	499,004	499,004	499,004	477,764	1.97%
YoY %	0.00%	7.69%	0.00%	0.00%	0.00%	4.45%	-	-
Horiz. %	112.48%	112.48%	104.45%	104.45%	104.45%	104.45%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-37.90%	12.44%	2.51%	181.73%	76.75%	88.06%	19.93%	-
YoY %	-404.66%	395.62%	-98.62%	136.78%	-12.84%	341.85%	-	-
Horiz. %	-190.17%	62.42%	12.59%	911.84%	385.10%	441.85%	100.00%	-
ROE	-26.91%	3.83%	0.16%	11.39%	8.58%	24.51%	4.79%	-
YoY %	-802.61%	2,293.75%	-98.60%	32.75%	-64.99%	411.69%	-	-
Horiz. %	-561.80%	79.96%	3.34%	237.79%	179.12%	511.69%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	119.40	86.80	50.42	16.09	28.01	63.01	59.40	12.33%
YoY %	37.56%	72.15%	213.36%	-42.56%	-55.55%	6.08%	-	-
Horiz. %	201.01%	146.13%	84.88%	27.09%	47.15%	106.08%	100.00%	-
EPS	-47.09	9.92	0.42	31.44	21.12	55.63	11.60	-
YoY %	-574.70%	2,261.90%	-98.66%	48.86%	-62.03%	379.57%	-	-
Horiz. %	-405.95%	85.52%	3.62%	271.03%	182.07%	479.57%	100.00%	-
DPS	36.85	4.25	6.25	6.10	4.00	55.16	4.00	44.76%
YoY %	767.06%	-32.00%	2.46%	52.50%	-92.75%	1,279.00%	-	-
Horiz. %	921.25%	106.25%	156.25%	152.50%	100.00%	1,379.00%	100.00%	-
NAPS	1.75	2.59	2.73	2.76	2.46	2.27	2.42	-5.25%
YoY %	-32.43%	-5.13%	-1.09%	12.20%	8.37%	-6.20%	-	-
Horiz. %	72.31%	107.02%	112.81%	114.05%	101.65%	93.80%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 499,004
RPS	116.69	84.83	45.75	14.62	25.42	57.18	51.31	14.66%
YoY %	37.56%	85.42%	212.93%	-42.49%	-55.54%	11.44%	-	-
Horiz. %	227.42%	165.33%	89.16%	28.49%	49.54%	111.44%	100.00%	-
EPS	-46.02	9.69	0.39	28.57	19.16	50.48	10.02	-
YoY %	-574.92%	2,384.62%	-98.63%	49.11%	-62.04%	403.79%	-	-
Horiz. %	-459.28%	96.71%	3.89%	285.13%	191.22%	503.79%	100.00%	-
DPS	36.01	4.15	5.67	5.55	3.63	50.27	3.46	47.73%
YoY %	767.71%	-26.81%	2.16%	52.89%	-92.78%	1,352.89%	-	-
Horiz. %	1,040.75%	119.94%	163.87%	160.40%	104.91%	1,452.89%	100.00%	-
NAPS	1.7103	2.5313	2.4775	2.5084	2.2325	2.0601	2.0904	-3.28%
YoY %	-32.43%	2.17%	-1.23%	12.36%	8.37%	-1.45%	-	-
Horiz. %	81.82%	121.09%	118.52%	120.00%	106.80%	98.55%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.995	1.68	1.41	1.00	1.41	1.68	1.42	-
P/RPS	0.83	1.94	2.80	6.22	5.03	2.67	2.39	-16.15%
YoY %	-57.22%	-30.71%	-54.98%	23.66%	88.39%	11.72%	-	-
Horiz. %	34.73%	81.17%	117.15%	260.25%	210.46%	111.72%	100.00%	-
P/EPS	-2.11	16.94	331.88	3.18	6.68	3.02	12.24	-
YoY %	-112.46%	-94.90%	10,336.48%	-52.40%	121.19%	-75.33%	-	-
Horiz. %	-17.24%	138.40%	2,711.44%	25.98%	54.58%	24.67%	100.00%	-
EY	-47.32	5.90	0.30	31.44	14.98	33.11	8.17	-
YoY %	-902.03%	1,866.67%	-99.05%	109.88%	-54.76%	305.26%	-	-
Horiz. %	-579.19%	72.22%	3.67%	384.82%	183.35%	405.26%	100.00%	-
DY	37.04	2.53	4.43	6.10	2.84	32.83	2.82	53.57%
YoY %	1,364.03%	-42.89%	-27.38%	114.79%	-91.35%	1,064.18%	-	-
Horiz. %	1,313.48%	89.72%	157.09%	216.31%	100.71%	1,164.18%	100.00%	-
P/NAPS	0.57	0.65	0.52	0.36	0.57	0.74	0.59	-0.57%
YoY %	-12.31%	25.00%	44.44%	-36.84%	-22.97%	25.42%	-	-
Horiz. %	96.61%	110.17%	88.14%	61.02%	96.61%	125.42%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	29/08/18	29/08/17	25/08/16	27/08/15	28/08/14	30/08/13	-
Price	0.72	1.67	1.30	1.08	1.19	1.53	1.91	-
P/RPS	0.60	1.92	2.58	6.71	4.25	2.43	3.22	-24.41%
YoY %	-68.75%	-25.58%	-61.55%	57.88%	74.90%	-24.53%	-	-
Horiz. %	18.63%	59.63%	80.12%	208.39%	131.99%	75.47%	100.00%	-
P/EPS	-1.53	16.84	305.99	3.44	5.64	2.75	16.47	-
YoY %	-109.09%	-94.50%	8,795.06%	-39.01%	105.09%	-83.30%	-	-
Horiz. %	-9.29%	102.25%	1,857.86%	20.89%	34.24%	16.70%	100.00%	-
EY	-65.40	5.94	0.33	29.11	17.74	36.36	6.07	-
YoY %	-1,201.01%	1,700.00%	-98.87%	64.09%	-51.21%	499.01%	-	-
Horiz. %	-1,077.43%	97.86%	5.44%	479.57%	292.26%	599.01%	100.00%	-
DY	51.18	2.54	4.81	5.65	3.36	36.05	2.09	70.36%
YoY %	1,914.96%	-47.19%	-14.87%	68.15%	-90.68%	1,624.88%	-	-
Horiz. %	2,448.80%	121.53%	230.14%	270.33%	160.77%	1,724.88%	100.00%	-
P/NAPS	0.41	0.64	0.48	0.39	0.48	0.67	0.79	-10.35%
YoY %	-35.94%	33.33%	23.08%	-18.75%	-28.36%	-15.19%	-	-
Horiz. %	51.90%	81.01%	60.76%	49.37%	60.76%	84.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos