[KPS] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -59.16%
YoY- 250.75%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 335,908 360,097 323,751 308,393 318,598 302,335 221,473 31.90%
PBT 22,681 36,261 9,677 19,006 31,362 23,512 -8,635 -
Tax -2,792 -8,190 -6,862 -6,775 -3,893 -4,172 -3,288 -10.30%
NP 19,889 28,071 2,815 12,231 27,469 19,340 -11,923 -
-
NP to SH 17,898 25,650 1,643 11,003 26,941 16,156 -11,403 -
-
Tax Rate 12.31% 22.59% 70.91% 35.65% 12.41% 17.74% - -
Total Cost 316,019 332,026 320,936 296,162 291,129 282,995 233,396 22.32%
-
Net Worth 1,037,153 1,026,405 999,536 1,010,283 994,162 972,666 956,545 5.52%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 10,747 - - 13,434 - - - -
Div Payout % 60.05% - - 122.10% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,037,153 1,026,405 999,536 1,010,283 994,162 972,666 956,545 5.52%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 537,385 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.92% 7.80% 0.87% 3.97% 8.62% 6.40% -5.38% -
ROE 1.73% 2.50% 0.16% 1.09% 2.71% 1.66% -1.19% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 62.51 67.01 60.25 57.39 59.29 56.26 41.21 31.91%
EPS 3.30 4.80 0.30 2.00 5.00 3.00 -2.10 -
DPS 2.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.93 1.91 1.86 1.88 1.85 1.81 1.78 5.52%
Adjusted Per Share Value based on latest NOSH - 537,385
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 61.09 65.49 58.88 56.09 57.94 54.98 40.28 31.90%
EPS 3.26 4.66 0.30 2.00 4.90 2.94 -2.07 -
DPS 1.95 0.00 0.00 2.44 0.00 0.00 0.00 -
NAPS 1.8862 1.8667 1.8178 1.8374 1.808 1.7689 1.7396 5.52%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.72 0.74 0.83 0.965 0.92 0.765 0.515 -
P/RPS 1.15 1.10 1.38 1.68 1.55 1.36 1.25 -5.39%
P/EPS 21.62 15.50 271.47 47.13 18.35 25.45 -24.27 -
EY 4.63 6.45 0.37 2.12 5.45 3.93 -4.12 -
DY 2.78 0.00 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.45 0.51 0.50 0.42 0.29 17.58%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 27/08/21 27/05/21 25/02/21 27/11/20 27/08/20 -
Price 0.785 0.73 0.775 0.97 0.945 0.94 0.71 -
P/RPS 1.26 1.09 1.29 1.69 1.59 1.67 1.72 -18.69%
P/EPS 23.57 15.29 253.48 47.37 18.85 31.27 -33.46 -
EY 4.24 6.54 0.39 2.11 5.31 3.20 -2.99 -
DY 2.55 0.00 0.00 2.58 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.42 0.52 0.51 0.52 0.40 1.65%

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