[KPS] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -2.6%
YoY- -57.49%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 381,108 202,063 71,582 198,542 313,644 272,379 374,649 0.28%
PBT 61,432 15,950 152,106 137,097 298,325 69,554 109,180 -9.13%
Tax -7,242 -10,044 -12,683 -22,129 -36,325 -1,965 -25,237 -18.77%
NP 54,190 5,906 139,423 114,968 262,000 67,589 83,943 -7.03%
-
NP to SH 49,666 1,548 151,483 112,561 264,802 61,223 76,612 -6.96%
-
Tax Rate 11.79% 62.97% 8.34% 16.14% 12.18% 2.83% 23.12% -
Total Cost 326,918 196,157 -67,841 83,574 51,644 204,790 290,706 1.97%
-
Net Worth 1,372,261 1,347,310 1,354,127 1,212,579 1,099,325 1,160,060 1,084,061 4.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 21,207 9,994 30,478 19,960 285,452 9,484 38,327 -9.38%
Div Payout % 42.70% 645.66% 20.12% 17.73% 107.80% 15.49% 50.03% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,372,261 1,347,310 1,354,127 1,212,579 1,099,325 1,160,060 1,084,061 4.00%
NOSH 499,004 499,004 499,004 499,004 499,004 477,391 481,804 0.58%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 14.22% 2.92% 194.77% 57.91% 83.53% 24.81% 22.41% -
ROE 3.62% 0.11% 11.19% 9.28% 24.09% 5.28% 7.07% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 76.37 40.49 14.33 39.79 63.34 57.06 77.76 -0.30%
EPS 9.95 0.31 30.32 22.56 53.47 12.82 15.90 -7.51%
DPS 4.25 2.00 6.10 4.00 57.64 2.00 8.00 -10.00%
NAPS 2.75 2.70 2.71 2.43 2.22 2.43 2.25 3.39%
Adjusted Per Share Value based on latest NOSH - 499,004
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 70.92 37.60 13.32 36.95 58.36 50.69 69.72 0.28%
EPS 9.24 0.29 28.19 20.95 49.28 11.39 14.26 -6.97%
DPS 3.95 1.86 5.67 3.71 53.12 1.76 7.13 -9.37%
NAPS 2.5536 2.5072 2.5198 2.2564 2.0457 2.1587 2.0173 4.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.26 1.38 1.07 1.50 1.65 1.01 1.02 -
P/RPS 1.65 3.41 7.47 3.77 2.61 1.77 1.31 3.91%
P/EPS 12.66 444.85 3.53 6.65 3.09 7.88 6.41 12.00%
EY 7.90 0.22 28.33 15.04 32.41 12.70 15.59 -10.70%
DY 3.37 1.45 5.70 2.67 34.94 1.98 7.84 -13.12%
P/NAPS 0.46 0.51 0.39 0.62 0.74 0.42 0.45 0.36%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 31/05/17 30/05/16 28/05/15 22/05/14 30/05/13 30/05/12 -
Price 1.67 1.45 1.00 1.45 1.51 1.36 1.01 -
P/RPS 2.19 3.58 6.98 3.64 2.38 2.38 1.30 9.07%
P/EPS 16.78 467.41 3.30 6.43 2.82 10.60 6.35 17.57%
EY 5.96 0.21 30.32 15.56 35.41 9.43 15.74 -14.93%
DY 2.54 1.38 6.10 2.76 38.18 1.47 7.92 -17.25%
P/NAPS 0.61 0.54 0.37 0.60 0.68 0.56 0.45 5.19%

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