[KPS] QoQ Cumulative 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- 341.57%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 992,240 632,144 308,393 1,076,794 758,196 455,861 234,388 161.46%
PBT 64,944 28,684 19,006 57,718 26,355 2,843 11,478 217.19%
Tax -21,827 -13,637 -6,775 -16,858 -12,964 -8,792 -5,504 150.33%
NP 43,117 15,047 12,231 40,860 13,391 -5,949 5,974 273.02%
-
NP to SH 38,295 12,646 11,003 34,831 7,888 -8,266 3,137 429.36%
-
Tax Rate 33.61% 47.54% 35.65% 29.21% 49.19% 309.25% 47.95% -
Total Cost 949,123 617,097 296,162 1,035,934 744,805 461,810 228,414 158.24%
-
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 - 13,434 13,434 - - - - -
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 3.73% 1.27% 1.09% 3.50% 0.81% -0.86% 0.32% -
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 184.64 117.63 57.39 200.38 141.09 84.83 43.62 161.44%
EPS 7.10 2.40 2.00 6.50 1.50 -1.50 0.60 418.50%
DPS 0.00 2.50 2.50 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 180.45 114.97 56.09 195.83 137.89 82.91 42.63 161.44%
EPS 6.96 2.30 2.00 6.33 1.43 -1.50 0.57 429.45%
DPS 0.00 2.44 2.44 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 0.40 0.71 1.68 0.46 0.54 0.61 0.80 -36.97%
P/EPS 10.38 35.27 47.13 14.19 52.12 -33.48 59.96 -68.90%
EY 9.63 2.84 2.12 7.05 1.92 -2.99 1.67 221.22%
DY 0.00 3.01 2.59 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 0.40 0.66 1.69 0.47 0.67 0.84 1.35 -55.52%
P/EPS 10.24 32.93 47.37 14.58 64.04 -46.16 101.07 -78.23%
EY 9.76 3.04 2.11 6.86 1.56 -2.17 0.99 359.13%
DY 0.00 3.23 2.58 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