[KPS] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -42.53%
YoY- 252.99%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,085,710 1,152,966 1,309,382 1,264,288 911,722 633,248 514,240 13.25%
PBT 149,904 36,036 71,608 57,368 5,686 34,036 114,274 4.62%
Tax -29,012 -16,626 -29,350 -27,274 -17,584 -19,554 -7,002 26.70%
NP 120,892 19,410 42,258 30,094 -11,898 14,482 107,272 2.01%
-
NP to SH 114,654 8,262 25,946 25,292 -16,532 8,200 103,044 1.79%
-
Tax Rate 19.35% 46.14% 40.99% 47.54% 309.25% 57.45% 6.13% -
Total Cost 964,818 1,133,556 1,267,124 1,234,194 923,620 618,766 406,968 15.45%
-
Net Worth 1,090,891 1,064,022 1,042,526 999,536 956,545 940,423 1,391,827 -3.97%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 59,112 26,869 - 26,869 - 396,052 45,677 4.38%
Div Payout % 51.56% 325.21% - 106.24% - 4,829.91% 44.33% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,090,891 1,064,022 1,042,526 999,536 956,545 940,423 1,391,827 -3.97%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 537,385 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 11.13% 1.68% 3.23% 2.38% -1.31% 2.29% 20.86% -
ROE 10.51% 0.78% 2.49% 2.53% -1.73% 0.87% 7.40% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 202.04 214.55 243.66 235.27 169.66 117.84 95.69 13.25%
EPS 21.40 1.60 4.80 4.80 -3.00 1.60 19.20 1.82%
DPS 11.00 5.00 0.00 5.00 0.00 73.70 8.50 4.38%
NAPS 2.03 1.98 1.94 1.86 1.78 1.75 2.59 -3.97%
Adjusted Per Share Value based on latest NOSH - 537,385
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 202.04 214.55 243.66 235.27 169.66 117.84 95.69 13.25%
EPS 21.40 1.60 4.80 4.80 -3.00 1.60 19.20 1.82%
DPS 11.00 5.00 0.00 5.00 0.00 73.70 8.50 4.38%
NAPS 2.03 1.98 1.94 1.86 1.78 1.75 2.59 -3.97%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.77 0.685 0.69 0.83 0.515 0.995 1.68 -
P/RPS 0.38 0.32 0.28 0.35 0.30 0.84 1.76 -22.52%
P/EPS 3.61 44.55 14.29 17.64 -16.74 65.21 8.76 -13.72%
EY 27.71 2.24 7.00 5.67 -5.97 1.53 11.41 15.92%
DY 14.29 7.30 0.00 6.02 0.00 74.07 5.06 18.87%
P/NAPS 0.38 0.35 0.36 0.45 0.29 0.57 0.65 -8.55%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 28/08/23 26/08/22 27/08/21 27/08/20 29/08/19 29/08/18 -
Price 0.705 0.72 0.715 0.775 0.71 0.72 1.67 -
P/RPS 0.35 0.34 0.29 0.33 0.42 0.61 1.75 -23.50%
P/EPS 3.30 46.83 14.81 16.47 -23.08 47.19 8.71 -14.92%
EY 30.26 2.14 6.75 6.07 -4.33 2.12 11.48 17.51%
DY 15.60 6.94 0.00 6.45 0.00 102.36 5.09 20.50%
P/NAPS 0.35 0.36 0.37 0.42 0.40 0.41 0.64 -9.56%

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