[KPS] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 38.69%
YoY- -29.53%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,091,316 1,212,469 1,383,276 1,322,986 1,010,928 759,426 547,685 12.16%
PBT 112,541 46,500 83,030 86,592 35,140 41,749 -278,302 -
Tax -25,877 -22,098 -32,284 -29,102 -17,285 -21,306 -13,474 11.47%
NP 86,664 24,401 50,746 57,489 17,854 20,442 -291,777 -
-
NP to SH 81,568 13,852 35,984 51,060 10,517 14,340 -297,401 -
-
Tax Rate 22.99% 47.52% 38.88% 33.61% 49.19% 51.03% - -
Total Cost 1,004,652 1,188,068 1,332,529 1,265,497 993,073 738,984 839,462 3.03%
-
Net Worth 1,073,263 1,069,396 1,064,022 1,026,405 972,666 945,797 1,117,760 -0.67%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 39,352 17,912 17,912 - - 264,035 30,451 4.36%
Div Payout % 48.25% 129.32% 49.78% - - 1,841.25% 0.00% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,073,263 1,069,396 1,064,022 1,026,405 972,666 945,797 1,117,760 -0.67%
NOSH 536,631 537,385 537,385 537,385 537,385 537,385 537,385 -0.02%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.94% 2.01% 3.67% 4.35% 1.77% 2.69% -53.27% -
ROE 7.60% 1.30% 3.38% 4.97% 1.08% 1.52% -26.61% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 203.36 225.62 257.41 246.19 188.12 141.32 101.92 12.19%
EPS 15.20 2.53 6.67 9.47 2.00 2.67 -55.33 -
DPS 7.33 3.33 3.33 0.00 0.00 49.13 5.67 4.36%
NAPS 2.00 1.99 1.98 1.91 1.81 1.76 2.08 -0.65%
Adjusted Per Share Value based on latest NOSH - 537,385
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 198.47 220.51 251.57 240.61 183.85 138.11 99.61 12.16%
EPS 14.83 2.52 6.54 9.29 1.91 2.61 -54.09 -
DPS 7.16 3.26 3.26 0.00 0.00 48.02 5.54 4.36%
NAPS 1.9519 1.9449 1.9351 1.8667 1.7689 1.7201 2.0328 -0.67%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.695 0.71 0.675 0.74 0.765 0.67 1.62 -
P/RPS 0.34 0.31 0.26 0.30 0.41 0.47 1.59 -22.65%
P/EPS 4.57 27.54 10.08 7.79 39.09 25.11 -2.93 -
EY 21.87 3.63 9.92 12.84 2.56 3.98 -34.16 -
DY 10.55 4.69 4.94 0.00 0.00 73.33 3.50 20.16%
P/NAPS 0.35 0.36 0.34 0.39 0.42 0.38 0.78 -12.49%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 27/11/23 25/11/22 25/11/21 27/11/20 28/11/19 29/11/18 -
Price 0.68 0.79 0.73 0.73 0.94 0.74 1.33 -
P/RPS 0.33 0.35 0.28 0.30 0.50 0.52 1.30 -20.41%
P/EPS 4.47 30.65 10.90 7.68 48.03 27.73 -2.40 -
EY 22.35 3.26 9.17 13.02 2.08 3.61 -41.61 -
DY 10.78 4.22 4.57 0.00 0.00 66.40 4.26 16.71%
P/NAPS 0.34 0.40 0.37 0.38 0.52 0.42 0.64 -9.99%

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