[KPS] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 10.05%
YoY- 61.33%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,383,276 1,309,382 1,316,708 1,328,148 1,322,986 1,264,288 1,233,572 7.92%
PBT 83,030 71,608 95,604 87,625 86,592 57,368 76,024 6.04%
Tax -32,284 -29,350 -30,024 -24,619 -29,102 -27,274 -27,100 12.36%
NP 50,746 42,258 65,580 63,006 57,489 30,094 48,924 2.46%
-
NP to SH 35,984 25,946 41,328 56,193 51,060 25,292 44,012 -12.55%
-
Tax Rate 38.88% 40.99% 31.40% 28.10% 33.61% 47.54% 35.65% -
Total Cost 1,332,529 1,267,124 1,251,128 1,265,142 1,265,497 1,234,194 1,184,648 8.15%
-
Net Worth 1,064,022 1,042,526 1,047,900 1,037,153 1,026,405 999,536 1,010,283 3.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 17,912 - 53,738 24,182 - 26,869 53,738 -51.89%
Div Payout % 49.78% - 130.03% 43.03% - 106.24% 122.10% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,064,022 1,042,526 1,047,900 1,037,153 1,026,405 999,536 1,010,283 3.51%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 537,385 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.67% 3.23% 4.98% 4.74% 4.35% 2.38% 3.97% -
ROE 3.38% 2.49% 3.94% 5.42% 4.97% 2.53% 4.36% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 257.41 243.66 245.02 247.15 246.19 235.27 229.55 7.92%
EPS 6.67 4.80 7.60 10.50 9.47 4.80 8.00 -11.40%
DPS 3.33 0.00 10.00 4.50 0.00 5.00 10.00 -51.92%
NAPS 1.98 1.94 1.95 1.93 1.91 1.86 1.88 3.51%
Adjusted Per Share Value based on latest NOSH - 537,385
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 257.41 243.66 245.02 247.15 246.19 235.27 229.55 7.92%
EPS 6.67 4.80 7.60 10.50 9.47 4.80 8.00 -11.40%
DPS 3.33 0.00 10.00 4.50 0.00 5.00 10.00 -51.92%
NAPS 1.98 1.94 1.95 1.93 1.91 1.86 1.88 3.51%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.675 0.69 0.72 0.72 0.74 0.83 0.965 -
P/RPS 0.26 0.28 0.29 0.29 0.30 0.35 0.42 -27.34%
P/EPS 10.08 14.29 9.36 6.89 7.79 17.64 11.78 -9.85%
EY 9.92 7.00 10.68 14.52 12.84 5.67 8.49 10.92%
DY 4.94 0.00 13.89 6.25 0.00 6.02 10.36 -38.93%
P/NAPS 0.34 0.36 0.37 0.37 0.39 0.45 0.51 -23.66%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 25/02/22 25/11/21 27/08/21 27/05/21 -
Price 0.73 0.715 0.75 0.785 0.73 0.775 0.97 -
P/RPS 0.28 0.29 0.31 0.32 0.30 0.33 0.42 -23.66%
P/EPS 10.90 14.81 9.75 7.51 7.68 16.47 11.84 -5.36%
EY 9.17 6.75 10.25 13.32 13.02 6.07 8.44 5.68%
DY 4.57 0.00 13.33 5.73 0.00 6.45 10.31 -41.83%
P/NAPS 0.37 0.37 0.38 0.41 0.38 0.42 0.52 -20.28%

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