[KPS] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 231.18%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,322,986 1,264,288 1,233,572 1,076,794 1,010,928 911,722 937,552 25.78%
PBT 86,592 57,368 76,024 57,718 35,140 5,686 45,912 52.59%
Tax -29,102 -27,274 -27,100 -16,858 -17,285 -17,584 -22,016 20.42%
NP 57,489 30,094 48,924 40,860 17,854 -11,898 23,896 79.44%
-
NP to SH 51,060 25,292 44,012 34,831 10,517 -16,532 12,548 154.66%
-
Tax Rate 33.61% 47.54% 35.65% 29.21% 49.19% 309.25% 47.95% -
Total Cost 1,265,497 1,234,194 1,184,648 1,035,934 993,073 923,620 913,656 24.23%
-
Net Worth 1,026,405 999,536 1,010,283 994,162 972,666 956,545 967,292 4.02%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 26,869 53,738 - - - - -
Div Payout % - 106.24% 122.10% - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,026,405 999,536 1,010,283 994,162 972,666 956,545 967,292 4.02%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 537,385 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.35% 2.38% 3.97% 3.79% 1.77% -1.31% 2.55% -
ROE 4.97% 2.53% 4.36% 3.50% 1.08% -1.73% 1.30% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 246.19 235.27 229.55 200.38 188.12 169.66 174.47 25.77%
EPS 9.47 4.80 8.00 6.50 2.00 -3.00 2.40 149.49%
DPS 0.00 5.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.86 1.88 1.85 1.81 1.78 1.80 4.02%
Adjusted Per Share Value based on latest NOSH - 537,385
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 240.61 229.93 224.34 195.83 183.85 165.81 170.51 25.78%
EPS 9.29 4.60 8.00 6.33 1.91 -3.01 2.28 154.88%
DPS 0.00 4.89 9.77 0.00 0.00 0.00 0.00 -
NAPS 1.8667 1.8178 1.8374 1.808 1.7689 1.7396 1.7592 4.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.74 0.83 0.965 0.92 0.765 0.515 0.35 -
P/RPS 0.30 0.35 0.42 0.46 0.41 0.30 0.20 31.00%
P/EPS 7.79 17.64 11.78 14.19 39.09 -16.74 14.99 -35.33%
EY 12.84 5.67 8.49 7.05 2.56 -5.97 6.67 54.68%
DY 0.00 6.02 10.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.51 0.50 0.42 0.29 0.19 61.44%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/08/21 27/05/21 25/02/21 27/11/20 27/08/20 28/05/20 -
Price 0.73 0.775 0.97 0.945 0.94 0.71 0.59 -
P/RPS 0.30 0.33 0.42 0.47 0.50 0.42 0.34 -7.99%
P/EPS 7.68 16.47 11.84 14.58 48.03 -23.08 25.27 -54.76%
EY 13.02 6.07 8.44 6.86 2.08 -4.33 3.96 120.95%
DY 0.00 6.45 10.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.52 0.51 0.52 0.40 0.33 9.85%

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