[KPS] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -55.63%
YoY- 168.35%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,076,794 1,010,928 911,722 937,552 867,485 759,426 633,248 42.23%
PBT 57,718 35,140 5,686 45,912 53,884 41,749 34,036 41.97%
Tax -16,858 -17,285 -17,584 -22,016 -23,295 -21,306 -19,554 -9.37%
NP 40,860 17,854 -11,898 23,896 30,589 20,442 14,482 99.04%
-
NP to SH 34,831 10,517 -16,532 12,548 28,281 14,340 8,200 161.13%
-
Tax Rate 29.21% 49.19% 309.25% 47.95% 43.23% 51.03% 57.45% -
Total Cost 1,035,934 993,073 923,620 913,656 836,896 738,984 618,766 40.77%
-
Net Worth 994,162 972,666 956,545 967,292 956,545 945,797 940,423 3.75%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 198,026 264,035 396,052 -
Div Payout % - - - - 700.21% 1,841.25% 4,829.91% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 994,162 972,666 956,545 967,292 956,545 945,797 940,423 3.75%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 537,385 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.79% 1.77% -1.31% 2.55% 3.53% 2.69% 2.29% -
ROE 3.50% 1.08% -1.73% 1.30% 2.96% 1.52% 0.87% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 200.38 188.12 169.66 174.47 161.43 141.32 117.84 42.23%
EPS 6.50 2.00 -3.00 2.40 5.30 2.67 1.60 153.52%
DPS 0.00 0.00 0.00 0.00 36.85 49.13 73.70 -
NAPS 1.85 1.81 1.78 1.80 1.78 1.76 1.75 3.75%
Adjusted Per Share Value based on latest NOSH - 537,385
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 195.83 183.85 165.81 170.51 157.77 138.11 115.17 42.23%
EPS 6.33 1.91 -3.01 2.28 5.14 2.61 1.49 161.16%
DPS 0.00 0.00 0.00 0.00 36.01 48.02 72.03 -
NAPS 1.808 1.7689 1.7396 1.7592 1.7396 1.7201 1.7103 3.75%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.92 0.765 0.515 0.35 0.70 0.67 0.995 -
P/RPS 0.46 0.41 0.30 0.20 0.43 0.47 0.84 -32.94%
P/EPS 14.19 39.09 -16.74 14.99 13.30 25.11 65.21 -63.65%
EY 7.05 2.56 -5.97 6.67 7.52 3.98 1.53 175.62%
DY 0.00 0.00 0.00 0.00 52.64 73.33 74.07 -
P/NAPS 0.50 0.42 0.29 0.19 0.39 0.38 0.57 -8.32%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 27/08/20 28/05/20 27/02/20 28/11/19 29/08/19 -
Price 0.945 0.94 0.71 0.59 0.59 0.74 0.72 -
P/RPS 0.47 0.50 0.42 0.34 0.37 0.52 0.61 -15.88%
P/EPS 14.58 48.03 -23.08 25.27 11.21 27.73 47.19 -54.13%
EY 6.86 2.08 -4.33 3.96 8.92 3.61 2.12 117.99%
DY 0.00 0.00 0.00 0.00 62.46 66.40 102.36 -
P/NAPS 0.51 0.52 0.40 0.33 0.33 0.42 0.41 15.58%

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