[KPS] YoY TTM 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- 3.74%
YoY- -20.09%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 71,582 198,542 313,644 272,379 374,649 453,108 382,587 -24.35%
PBT 152,106 137,097 298,325 69,554 109,180 31,408 143,045 1.02%
Tax -12,683 -22,129 -36,325 -1,965 -25,237 -29,890 8,972 -
NP 139,423 114,968 262,000 67,589 83,943 1,518 152,017 -1.42%
-
NP to SH 151,483 112,561 264,802 61,223 76,612 25,971 85,777 9.93%
-
Tax Rate 8.34% 16.14% 12.18% 2.83% 23.12% 95.17% -6.27% -
Total Cost -67,841 83,574 51,644 204,790 290,706 451,590 230,570 -
-
Net Worth 1,354,127 1,212,579 1,099,325 1,160,060 1,084,061 1,011,450 960,400 5.88%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 30,478 19,960 285,452 9,484 38,327 18,901 18,836 8.34%
Div Payout % 20.12% 17.73% 107.80% 15.49% 50.03% 72.78% 21.96% -
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 1,354,127 1,212,579 1,099,325 1,160,060 1,084,061 1,011,450 960,400 5.88%
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 194.77% 57.91% 83.53% 24.81% 22.41% 0.34% 39.73% -
ROE 11.19% 9.28% 24.09% 5.28% 7.07% 2.57% 8.93% -
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 14.33 39.79 63.34 57.06 77.76 98.56 79.67 -24.84%
EPS 30.32 22.56 53.47 12.82 15.90 5.65 17.86 9.21%
DPS 6.10 4.00 57.64 2.00 8.00 4.11 4.00 7.27%
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 13.02 36.11 57.04 49.54 68.14 82.40 69.58 -24.35%
EPS 27.55 20.47 48.16 11.13 13.93 4.72 15.60 9.93%
DPS 5.54 3.63 51.91 1.72 6.97 3.44 3.43 8.31%
NAPS 2.4627 2.2053 1.9993 2.1097 1.9715 1.8395 1.7466 5.88%
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 7.47 3.77 2.61 1.77 1.31 1.25 1.81 26.62%
P/EPS 3.53 6.65 3.09 7.88 6.41 21.77 8.06 -12.84%
EY 28.33 15.04 32.41 12.70 15.59 4.59 12.40 14.74%
DY 5.70 2.67 34.94 1.98 7.84 3.34 2.78 12.70%
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 6.98 3.64 2.38 2.38 1.30 1.10 1.57 28.20%
P/EPS 3.30 6.43 2.82 10.60 6.35 19.12 7.00 -11.76%
EY 30.32 15.56 35.41 9.43 15.74 5.23 14.29 13.34%
DY 6.10 2.76 38.18 1.47 7.92 3.81 3.20 11.34%
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