[KPS] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 173.8%
YoY- 34.58%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 643,733 381,108 202,063 71,582 198,542 313,644 272,379 15.40%
PBT -188,056 61,432 15,950 152,106 137,097 298,325 69,554 -
Tax -20,450 -7,242 -10,044 -12,683 -22,129 -36,325 -1,965 47.73%
NP -208,506 54,190 5,906 139,423 114,968 262,000 67,589 -
-
NP to SH -217,668 49,666 1,548 151,483 112,561 264,802 61,223 -
-
Tax Rate - 11.79% 62.97% 8.34% 16.14% 12.18% 2.83% -
Total Cost 852,239 326,918 196,157 -67,841 83,574 51,644 204,790 26.81%
-
Net Worth 1,133,882 1,372,261 1,347,310 1,354,127 1,212,579 1,099,325 1,160,060 -0.37%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 22,838 21,207 9,994 30,478 19,960 285,452 9,484 15.76%
Div Payout % 0.00% 42.70% 645.66% 20.12% 17.73% 107.80% 15.49% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,133,882 1,372,261 1,347,310 1,354,127 1,212,579 1,099,325 1,160,060 -0.37%
NOSH 537,385 499,004 499,004 499,004 499,004 499,004 477,391 1.99%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -32.39% 14.22% 2.92% 194.77% 57.91% 83.53% 24.81% -
ROE -19.20% 3.62% 0.11% 11.19% 9.28% 24.09% 5.28% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 119.79 76.37 40.49 14.33 39.79 63.34 57.06 13.15%
EPS -40.51 9.95 0.31 30.32 22.56 53.47 12.82 -
DPS 4.25 4.25 2.00 6.10 4.00 57.64 2.00 13.37%
NAPS 2.11 2.75 2.70 2.71 2.43 2.22 2.43 -2.32%
Adjusted Per Share Value based on latest NOSH - 499,004
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 119.79 70.92 37.60 13.32 36.95 58.36 50.69 15.40%
EPS -40.51 9.24 0.29 28.19 20.95 49.28 11.39 -
DPS 4.25 3.95 1.86 5.67 3.71 53.12 1.76 15.82%
NAPS 2.11 2.5536 2.5072 2.5198 2.2564 2.0457 2.1587 -0.37%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.39 1.26 1.38 1.07 1.50 1.65 1.01 -
P/RPS 1.16 1.65 3.41 7.47 3.77 2.61 1.77 -6.79%
P/EPS -3.43 12.66 444.85 3.53 6.65 3.09 7.88 -
EY -29.14 7.90 0.22 28.33 15.04 32.41 12.70 -
DY 3.06 3.37 1.45 5.70 2.67 34.94 1.98 7.52%
P/NAPS 0.66 0.46 0.51 0.39 0.62 0.74 0.42 7.82%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 31/05/17 30/05/16 28/05/15 22/05/14 30/05/13 -
Price 1.05 1.67 1.45 1.00 1.45 1.51 1.36 -
P/RPS 0.88 2.19 3.58 6.98 3.64 2.38 2.38 -15.27%
P/EPS -2.59 16.78 467.41 3.30 6.43 2.82 10.60 -
EY -38.58 5.96 0.21 30.32 15.56 35.41 9.43 -
DY 4.05 2.54 1.38 6.10 2.76 38.18 1.47 18.39%
P/NAPS 0.50 0.61 0.54 0.37 0.60 0.68 0.56 -1.87%

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