[KPS] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -26.45%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,359,536 1,383,276 1,309,382 1,316,708 1,328,148 1,322,986 1,264,288 4.94%
PBT 118,058 83,030 71,608 95,604 87,625 86,592 57,368 61.57%
Tax -31,645 -32,284 -29,350 -30,024 -24,619 -29,102 -27,274 10.38%
NP 86,413 50,746 42,258 65,580 63,006 57,489 30,094 101.63%
-
NP to SH 73,737 35,984 25,946 41,328 56,193 51,060 25,292 103.68%
-
Tax Rate 26.80% 38.88% 40.99% 31.40% 28.10% 33.61% 47.54% -
Total Cost 1,273,123 1,332,529 1,267,124 1,251,128 1,265,142 1,265,497 1,234,194 2.08%
-
Net Worth 1,064,022 1,064,022 1,042,526 1,047,900 1,037,153 1,026,405 999,536 4.24%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 48,364 17,912 - 53,738 24,182 - 26,869 47.81%
Div Payout % 65.59% 49.78% - 130.03% 43.03% - 106.24% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,064,022 1,064,022 1,042,526 1,047,900 1,037,153 1,026,405 999,536 4.24%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 537,385 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.36% 3.67% 3.23% 4.98% 4.74% 4.35% 2.38% -
ROE 6.93% 3.38% 2.49% 3.94% 5.42% 4.97% 2.53% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 252.99 257.41 243.66 245.02 247.15 246.19 235.27 4.94%
EPS 13.70 6.67 4.80 7.60 10.50 9.47 4.80 100.82%
DPS 9.00 3.33 0.00 10.00 4.50 0.00 5.00 47.81%
NAPS 1.98 1.98 1.94 1.95 1.93 1.91 1.86 4.24%
Adjusted Per Share Value based on latest NOSH - 537,385
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 247.25 251.57 238.13 239.46 241.54 240.61 229.93 4.94%
EPS 13.41 6.54 4.72 7.52 10.22 9.29 4.60 103.67%
DPS 8.80 3.26 0.00 9.77 4.40 0.00 4.89 47.79%
NAPS 1.9351 1.9351 1.896 1.9058 1.8862 1.8667 1.8178 4.24%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.695 0.675 0.69 0.72 0.72 0.74 0.83 -
P/RPS 0.27 0.26 0.28 0.29 0.29 0.30 0.35 -15.84%
P/EPS 5.07 10.08 14.29 9.36 6.89 7.79 17.64 -56.34%
EY 19.74 9.92 7.00 10.68 14.52 12.84 5.67 129.18%
DY 12.95 4.94 0.00 13.89 6.25 0.00 6.02 66.40%
P/NAPS 0.35 0.34 0.36 0.37 0.37 0.39 0.45 -15.38%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 26/08/22 27/05/22 25/02/22 25/11/21 27/08/21 -
Price 0.69 0.73 0.715 0.75 0.785 0.73 0.775 -
P/RPS 0.27 0.28 0.29 0.31 0.32 0.30 0.33 -12.48%
P/EPS 5.03 10.90 14.81 9.75 7.51 7.68 16.47 -54.55%
EY 19.89 9.17 6.75 10.25 13.32 13.02 6.07 120.13%
DY 13.04 4.57 0.00 13.33 5.73 0.00 6.45 59.68%
P/NAPS 0.35 0.37 0.37 0.38 0.41 0.38 0.42 -11.41%

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