[KPS] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 30.55%
YoY- 250.25%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,348,933 1,328,149 1,310,839 1,253,077 1,150,799 1,076,794 1,056,111 17.73%
PBT 92,520 87,625 96,306 83,557 65,245 57,717 48,927 52.97%
Tax -25,350 -24,619 -25,720 -21,702 -18,128 -16,857 -20,280 16.05%
NP 67,170 63,006 70,586 61,855 47,117 40,860 28,647 76.58%
-
NP to SH 55,523 56,194 65,237 55,743 42,697 34,831 25,416 68.44%
-
Tax Rate 27.40% 28.10% 26.71% 25.97% 27.78% 29.21% 41.45% -
Total Cost 1,281,763 1,265,143 1,240,253 1,191,222 1,103,682 1,035,934 1,027,464 15.90%
-
Net Worth 1,047,900 1,037,153 1,026,405 999,536 1,010,283 994,162 972,666 5.09%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 24,182 24,182 13,434 13,434 13,434 - - -
Div Payout % 43.55% 43.03% 20.59% 24.10% 31.47% - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,047,900 1,037,153 1,026,405 999,536 1,010,283 994,162 972,666 5.09%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 537,385 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.98% 4.74% 5.38% 4.94% 4.09% 3.79% 2.71% -
ROE 5.30% 5.42% 6.36% 5.58% 4.23% 3.50% 2.61% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 251.02 247.15 243.93 233.18 214.15 200.38 196.53 17.73%
EPS 10.33 10.46 12.14 10.37 7.95 6.48 4.73 68.40%
DPS 4.50 4.50 2.50 2.50 2.50 0.00 0.00 -
NAPS 1.95 1.93 1.91 1.86 1.88 1.85 1.81 5.09%
Adjusted Per Share Value based on latest NOSH - 537,385
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 245.32 241.54 238.40 227.89 209.29 195.83 192.07 17.73%
EPS 10.10 10.22 11.86 10.14 7.77 6.33 4.62 68.52%
DPS 4.40 4.40 2.44 2.44 2.44 0.00 0.00 -
NAPS 1.9058 1.8862 1.8667 1.8178 1.8374 1.808 1.7689 5.09%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.72 0.72 0.74 0.83 0.965 0.92 0.765 -
P/RPS 0.29 0.29 0.30 0.36 0.45 0.46 0.39 -17.93%
P/EPS 6.97 6.89 6.10 8.00 12.15 14.19 16.17 -42.96%
EY 14.35 14.52 16.41 12.50 8.23 7.05 6.18 75.44%
DY 6.25 6.25 3.38 3.01 2.59 0.00 0.00 -
P/NAPS 0.37 0.37 0.39 0.45 0.51 0.50 0.42 -8.11%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 25/11/21 27/08/21 27/05/21 25/02/21 27/11/20 -
Price 0.75 0.785 0.73 0.775 0.97 0.945 0.94 -
P/RPS 0.30 0.32 0.30 0.33 0.45 0.47 0.48 -26.92%
P/EPS 7.26 7.51 6.01 7.47 12.21 14.58 19.87 -48.92%
EY 13.78 13.32 16.63 13.38 8.19 6.86 5.03 95.90%
DY 6.00 5.73 3.42 3.23 2.58 0.00 0.00 -
P/NAPS 0.38 0.41 0.38 0.42 0.52 0.51 0.52 -18.88%

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