[KPS] QoQ Cumulative 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- 202.82%
YoY- 385.48%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 654,691 329,177 1,328,148 992,240 632,144 308,393 1,076,794 -28.29%
PBT 35,804 23,901 87,625 64,944 28,684 19,006 57,718 -27.32%
Tax -14,675 -7,506 -24,619 -21,827 -13,637 -6,775 -16,858 -8.85%
NP 21,129 16,395 63,006 43,117 15,047 12,231 40,860 -35.65%
-
NP to SH 12,973 10,332 56,193 38,295 12,646 11,003 34,831 -48.32%
-
Tax Rate 40.99% 31.40% 28.10% 33.61% 47.54% 35.65% 29.21% -
Total Cost 633,562 312,782 1,265,142 949,123 617,097 296,162 1,035,934 -28.01%
-
Net Worth 1,042,526 1,047,900 1,037,153 1,026,405 999,536 1,010,283 994,162 3.22%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 13,434 24,182 - 13,434 13,434 - -
Div Payout % - 130.03% 43.03% - 106.24% 122.10% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,042,526 1,047,900 1,037,153 1,026,405 999,536 1,010,283 994,162 3.22%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 537,385 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.23% 4.98% 4.74% 4.35% 2.38% 3.97% 3.79% -
ROE 1.24% 0.99% 5.42% 3.73% 1.27% 1.09% 3.50% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 121.83 61.26 247.15 184.64 117.63 57.39 200.38 -28.29%
EPS 2.40 1.90 10.50 7.10 2.40 2.00 6.50 -48.62%
DPS 0.00 2.50 4.50 0.00 2.50 2.50 0.00 -
NAPS 1.94 1.95 1.93 1.91 1.86 1.88 1.85 3.22%
Adjusted Per Share Value based on latest NOSH - 537,385
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 119.07 59.87 241.54 180.45 114.97 56.09 195.83 -28.29%
EPS 2.36 1.88 10.22 6.96 2.30 2.00 6.33 -48.29%
DPS 0.00 2.44 4.40 0.00 2.44 2.44 0.00 -
NAPS 1.896 1.9058 1.8862 1.8667 1.8178 1.8374 1.808 3.22%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.69 0.72 0.72 0.74 0.83 0.965 0.92 -
P/RPS 0.57 1.18 0.29 0.40 0.71 1.68 0.46 15.41%
P/EPS 28.58 37.45 6.89 10.38 35.27 47.13 14.19 59.68%
EY 3.50 2.67 14.52 9.63 2.84 2.12 7.05 -37.38%
DY 0.00 3.47 6.25 0.00 3.01 2.59 0.00 -
P/NAPS 0.36 0.37 0.37 0.39 0.45 0.51 0.50 -19.71%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 25/02/22 25/11/21 27/08/21 27/05/21 25/02/21 -
Price 0.715 0.75 0.785 0.73 0.775 0.97 0.945 -
P/RPS 0.59 1.22 0.32 0.40 0.66 1.69 0.47 16.41%
P/EPS 29.62 39.01 7.51 10.24 32.93 47.37 14.58 60.61%
EY 3.38 2.56 13.32 9.76 3.04 2.11 6.86 -37.69%
DY 0.00 3.33 5.73 0.00 3.23 2.58 0.00 -
P/NAPS 0.37 0.38 0.41 0.38 0.42 0.52 0.51 -19.30%

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