[KPS] YoY Cumulative 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- 14.93%
YoY- 252.99%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 542,855 576,483 654,691 632,144 455,861 316,624 257,120 13.25%
PBT 74,952 18,018 35,804 28,684 2,843 17,018 57,137 4.62%
Tax -14,506 -8,313 -14,675 -13,637 -8,792 -9,777 -3,501 26.70%
NP 60,446 9,705 21,129 15,047 -5,949 7,241 53,636 2.01%
-
NP to SH 57,327 4,131 12,973 12,646 -8,266 4,100 51,522 1.79%
-
Tax Rate 19.35% 46.14% 40.99% 47.54% 309.25% 57.45% 6.13% -
Total Cost 482,409 566,778 633,562 617,097 461,810 309,383 203,484 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 29,556 13,434 - 13,434 - 198,026 22,838 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 5.26% 0.39% 1.24% 1.27% -0.86% 0.44% 3.70% -
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 101.02 107.28 121.83 117.63 84.83 58.92 47.85 13.25%
EPS 10.70 0.80 2.40 2.40 -1.50 0.80 9.60 1.82%
DPS 5.50 2.50 0.00 2.50 0.00 36.85 4.25 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 98.73 104.84 119.07 114.97 82.91 57.58 46.76 13.25%
EPS 10.43 0.75 2.36 2.30 -1.50 0.75 9.37 1.80%
DPS 5.38 2.44 0.00 2.44 0.00 36.01 4.15 4.41%
NAPS 1.984 1.9351 1.896 1.8178 1.7396 1.7103 2.5313 -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 0.76 0.64 0.57 0.71 0.61 1.69 3.51 -22.49%
P/EPS 7.22 89.11 28.58 35.27 -33.48 130.41 17.52 -13.72%
EY 13.85 1.12 3.50 2.84 -2.99 0.77 5.71 15.89%
DY 7.14 3.65 0.00 3.01 0.00 37.04 2.53 18.85%
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 0.70 0.67 0.59 0.66 0.84 1.22 3.49 -23.47%
P/EPS 6.61 93.66 29.62 32.93 -46.16 94.37 17.42 -14.90%
EY 15.13 1.07 3.38 3.04 -2.17 1.06 5.74 17.51%
DY 7.80 3.47 0.00 3.23 0.00 51.18 2.54 20.54%
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