[KPS] QoQ Cumulative 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- 46.74%
YoY- 61.33%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,037,457 654,691 329,177 1,328,148 992,240 632,144 308,393 124.34%
PBT 62,273 35,804 23,901 87,625 64,944 28,684 19,006 120.44%
Tax -24,213 -14,675 -7,506 -24,619 -21,827 -13,637 -6,775 133.57%
NP 38,060 21,129 16,395 63,006 43,117 15,047 12,231 112.99%
-
NP to SH 26,988 12,973 10,332 56,193 38,295 12,646 11,003 81.77%
-
Tax Rate 38.88% 40.99% 31.40% 28.10% 33.61% 47.54% 35.65% -
Total Cost 999,397 633,562 312,782 1,265,142 949,123 617,097 296,162 124.81%
-
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 13,434 - 13,434 24,182 - 13,434 13,434 0.00%
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 2.54% 1.24% 0.99% 5.42% 3.73% 1.27% 1.09% -
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 193.06 121.83 61.26 247.15 184.64 117.63 57.39 124.34%
EPS 5.00 2.40 1.90 10.50 7.10 2.40 2.00 84.09%
DPS 2.50 0.00 2.50 4.50 0.00 2.50 2.50 0.00%
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 188.68 119.07 59.87 241.54 180.45 114.97 56.09 124.33%
EPS 4.91 2.36 1.88 10.22 6.96 2.30 2.00 81.88%
DPS 2.44 0.00 2.44 4.40 0.00 2.44 2.44 0.00%
NAPS 1.9351 1.896 1.9058 1.8862 1.8667 1.8178 1.8374 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 0.35 0.57 1.18 0.29 0.40 0.71 1.68 -64.82%
P/EPS 13.44 28.58 37.45 6.89 10.38 35.27 47.13 -56.64%
EY 7.44 3.50 2.67 14.52 9.63 2.84 2.12 130.75%
DY 3.70 0.00 3.47 6.25 0.00 3.01 2.59 26.81%
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 0.38 0.59 1.22 0.32 0.40 0.66 1.69 -62.98%
P/EPS 14.54 29.62 39.01 7.51 10.24 32.93 47.37 -54.46%
EY 6.88 3.38 2.56 13.32 9.76 3.04 2.11 119.73%
DY 3.42 0.00 3.33 5.73 0.00 3.23 2.58 20.65%
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