[KPS] QoQ Cumulative 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- -81.61%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative 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 1,037,457 654,691 329,177 1,328,148 992,240 632,144 66.38%
PBT 118,058 62,273 35,804 23,901 87,625 64,944 28,684 156.16%
Tax -31,645 -24,213 -14,675 -7,506 -24,619 -21,827 -13,637 75.00%
NP 86,413 38,060 21,129 16,395 63,006 43,117 15,047 219.67%
-
NP to SH 73,737 26,988 12,973 10,332 56,193 38,295 12,646 222.91%
-
Tax Rate 26.80% 38.88% 40.99% 31.40% 28.10% 33.61% 47.54% -
Total Cost 1,273,123 999,397 633,562 312,782 1,265,142 949,123 617,097 61.84%
-
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 13,434 - 13,434 24,182 - 13,434 134.34%
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% 2.54% 1.24% 0.99% 5.42% 3.73% 1.27% -
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 252.99 193.06 121.83 61.26 247.15 184.64 117.63 66.38%
EPS 13.70 5.00 2.40 1.90 10.50 7.10 2.40 218.39%
DPS 9.00 2.50 0.00 2.50 4.50 0.00 2.50 134.34%
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 247.25 188.68 119.07 59.87 241.54 180.45 114.97 66.37%
EPS 13.41 4.91 2.36 1.88 10.22 6.96 2.30 222.90%
DPS 8.80 2.44 0.00 2.44 4.40 0.00 2.44 134.62%
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 0.35 0.57 1.18 0.29 0.40 0.71 -47.41%
P/EPS 5.07 13.44 28.58 37.45 6.89 10.38 35.27 -72.46%
EY 19.74 7.44 3.50 2.67 14.52 9.63 2.84 262.92%
DY 12.95 3.70 0.00 3.47 6.25 0.00 3.01 163.82%
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 0.38 0.59 1.22 0.32 0.40 0.66 -44.80%
P/EPS 5.03 14.54 29.62 39.01 7.51 10.24 32.93 -71.32%
EY 19.89 6.88 3.38 2.56 13.32 9.76 3.04 248.62%
DY 13.04 3.42 0.00 3.33 5.73 0.00 3.23 152.89%
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