[KPS] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 1461.17%
YoY- 58.76%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 332,869 382,766 360,097 302,335 252,947 153,644 85,602 25.38%
PBT 16,857 26,468 36,261 23,512 14,293 -265,865 14,672 2.33%
Tax -8,261 -9,538 -8,190 -4,172 -6,202 -6,605 -1,160 38.68%
NP 8,596 16,930 28,071 19,340 8,091 -272,470 13,512 -7.25%
-
NP to SH 6,258 14,015 25,650 16,156 6,655 -274,574 12,867 -11.31%
-
Tax Rate 49.01% 36.04% 22.59% 17.74% 43.39% - 7.91% -
Total Cost 324,273 365,836 332,026 282,995 244,856 426,114 72,090 28.46%
-
Net Worth 1,069,396 1,064,022 1,026,405 972,666 945,797 1,117,760 1,372,261 -4.06%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,069,396 1,064,022 1,026,405 972,666 945,797 1,117,760 1,372,261 -4.06%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 499,004 1.24%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.58% 4.42% 7.80% 6.40% 3.20% -177.34% 15.78% -
ROE 0.59% 1.32% 2.50% 1.66% 0.70% -24.56% 0.94% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 61.94 71.23 67.01 56.26 47.07 28.59 17.15 23.85%
EPS 1.20 2.60 4.80 3.00 1.20 -51.10 2.60 -12.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.98 1.91 1.81 1.76 2.08 2.75 -5.24%
Adjusted Per Share Value based on latest NOSH - 537,385
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 61.94 71.23 67.01 56.26 47.07 28.59 15.93 25.38%
EPS 1.20 2.60 4.80 3.00 1.20 -51.10 2.39 -10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.98 1.91 1.81 1.76 2.08 2.5536 -4.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.71 0.675 0.74 0.765 0.67 1.62 1.43 -
P/RPS 1.15 0.95 1.10 1.36 1.42 5.67 8.34 -28.11%
P/EPS 60.97 25.88 15.50 25.45 54.10 -3.17 55.46 1.59%
EY 1.64 3.86 6.45 3.93 1.85 -31.54 1.80 -1.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.39 0.42 0.38 0.78 0.52 -5.94%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 25/11/22 25/11/21 27/11/20 28/11/19 29/11/18 29/11/17 -
Price 0.79 0.73 0.73 0.94 0.74 1.33 1.35 -
P/RPS 1.28 1.02 1.09 1.67 1.57 4.65 7.87 -26.10%
P/EPS 67.84 27.99 15.29 31.27 59.75 -2.60 52.36 4.40%
EY 1.47 3.57 6.54 3.20 1.67 -38.42 1.91 -4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.38 0.52 0.42 0.64 0.49 -3.32%

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