[KPS] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 101.88%
YoY- 385.48%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,309,382 1,316,708 1,328,148 1,322,986 1,264,288 1,233,572 1,076,794 13.96%
PBT 71,608 95,604 87,625 86,592 57,368 76,024 57,718 15.50%
Tax -29,350 -30,024 -24,619 -29,102 -27,274 -27,100 -16,858 44.86%
NP 42,258 65,580 63,006 57,489 30,094 48,924 40,860 2.27%
-
NP to SH 25,946 41,328 56,193 51,060 25,292 44,012 34,831 -17.86%
-
Tax Rate 40.99% 31.40% 28.10% 33.61% 47.54% 35.65% 29.21% -
Total Cost 1,267,124 1,251,128 1,265,142 1,265,497 1,234,194 1,184,648 1,035,934 14.41%
-
Net Worth 1,042,526 1,047,900 1,037,153 1,026,405 999,536 1,010,283 994,162 3.22%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 53,738 24,182 - 26,869 53,738 - -
Div Payout % - 130.03% 43.03% - 106.24% 122.10% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,042,526 1,047,900 1,037,153 1,026,405 999,536 1,010,283 994,162 3.22%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 537,385 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.23% 4.98% 4.74% 4.35% 2.38% 3.97% 3.79% -
ROE 2.49% 3.94% 5.42% 4.97% 2.53% 4.36% 3.50% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 243.66 245.02 247.15 246.19 235.27 229.55 200.38 13.96%
EPS 4.80 7.60 10.50 9.47 4.80 8.00 6.50 -18.34%
DPS 0.00 10.00 4.50 0.00 5.00 10.00 0.00 -
NAPS 1.94 1.95 1.93 1.91 1.86 1.88 1.85 3.22%
Adjusted Per Share Value based on latest NOSH - 537,385
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 238.13 239.46 241.54 240.61 229.93 224.34 195.83 13.96%
EPS 4.72 7.52 10.22 9.29 4.60 8.00 6.33 -17.81%
DPS 0.00 9.77 4.40 0.00 4.89 9.77 0.00 -
NAPS 1.896 1.9058 1.8862 1.8667 1.8178 1.8374 1.808 3.22%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.69 0.72 0.72 0.74 0.83 0.965 0.92 -
P/RPS 0.28 0.29 0.29 0.30 0.35 0.42 0.46 -28.24%
P/EPS 14.29 9.36 6.89 7.79 17.64 11.78 14.19 0.47%
EY 7.00 10.68 14.52 12.84 5.67 8.49 7.05 -0.47%
DY 0.00 13.89 6.25 0.00 6.02 10.36 0.00 -
P/NAPS 0.36 0.37 0.37 0.39 0.45 0.51 0.50 -19.71%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 25/02/22 25/11/21 27/08/21 27/05/21 25/02/21 -
Price 0.715 0.75 0.785 0.73 0.775 0.97 0.945 -
P/RPS 0.29 0.31 0.32 0.30 0.33 0.42 0.47 -27.58%
P/EPS 14.81 9.75 7.51 7.68 16.47 11.84 14.58 1.05%
EY 6.75 10.25 13.32 13.02 6.07 8.44 6.86 -1.07%
DY 0.00 13.33 5.73 0.00 6.45 10.31 0.00 -
P/NAPS 0.37 0.38 0.41 0.38 0.42 0.52 0.51 -19.30%

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