[KPS] QoQ 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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,152,966 1,100,104 1,359,536 1,383,276 1,309,382 1,316,708 1,328,148 -9.02%
PBT 36,036 25,832 118,058 83,030 71,608 95,604 87,625 -44.78%
Tax -16,626 -14,108 -31,645 -32,284 -29,350 -30,024 -24,619 -23.08%
NP 19,410 11,724 86,413 50,746 42,258 65,580 63,006 -54.48%
-
NP to SH 8,262 120 73,737 35,984 25,946 41,328 56,193 -72.24%
-
Tax Rate 46.14% 54.61% 26.80% 38.88% 40.99% 31.40% 28.10% -
Total Cost 1,133,556 1,088,380 1,273,123 1,332,529 1,267,124 1,251,128 1,265,142 -7.07%
-
Net Worth 1,064,022 1,064,022 1,064,022 1,064,022 1,042,526 1,047,900 1,037,153 1.72%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 26,869 - 48,364 17,912 - 53,738 24,182 7.29%
Div Payout % 325.21% - 65.59% 49.78% - 130.03% 43.03% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,064,022 1,064,022 1,064,022 1,064,022 1,042,526 1,047,900 1,037,153 1.72%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 537,385 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.68% 1.07% 6.36% 3.67% 3.23% 4.98% 4.74% -
ROE 0.78% 0.01% 6.93% 3.38% 2.49% 3.94% 5.42% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 214.55 204.71 252.99 257.41 243.66 245.02 247.15 -9.02%
EPS 1.60 0.00 13.70 6.67 4.80 7.60 10.50 -71.56%
DPS 5.00 0.00 9.00 3.33 0.00 10.00 4.50 7.29%
NAPS 1.98 1.98 1.98 1.98 1.94 1.95 1.93 1.72%
Adjusted Per Share Value based on latest NOSH - 537,385
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 214.55 204.71 252.99 257.41 243.66 245.02 247.15 -9.02%
EPS 1.60 0.00 13.70 6.67 4.80 7.60 10.50 -71.56%
DPS 5.00 0.00 9.00 3.33 0.00 10.00 4.50 7.29%
NAPS 1.98 1.98 1.98 1.98 1.94 1.95 1.93 1.72%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.685 0.71 0.695 0.675 0.69 0.72 0.72 -
P/RPS 0.32 0.35 0.27 0.26 0.28 0.29 0.29 6.80%
P/EPS 44.55 3,179.53 5.07 10.08 14.29 9.36 6.89 248.26%
EY 2.24 0.03 19.74 9.92 7.00 10.68 14.52 -71.33%
DY 7.30 0.00 12.95 4.94 0.00 13.89 6.25 10.93%
P/NAPS 0.35 0.36 0.35 0.34 0.36 0.37 0.37 -3.64%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 25/05/23 27/02/23 25/11/22 26/08/22 27/05/22 25/02/22 -
Price 0.72 0.755 0.69 0.73 0.715 0.75 0.785 -
P/RPS 0.34 0.37 0.27 0.28 0.29 0.31 0.32 4.13%
P/EPS 46.83 3,381.05 5.03 10.90 14.81 9.75 7.51 239.92%
EY 2.14 0.03 19.89 9.17 6.75 10.25 13.32 -70.54%
DY 6.94 0.00 13.04 4.57 0.00 13.33 5.73 13.66%
P/NAPS 0.36 0.38 0.35 0.37 0.37 0.38 0.41 -8.32%

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