[KPS] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 6.96%
YoY- 113.9%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,076,794 1,056,111 1,006,723 944,413 867,486 740,920 641,617 41.00%
PBT 57,717 48,927 39,708 58,185 53,883 60,353 -219,805 -
Tax -16,857 -20,280 -22,310 -24,124 -23,295 -22,991 -23,394 -19.54%
NP 40,860 28,647 17,398 34,061 30,588 37,362 -243,199 -
-
NP to SH 34,831 25,416 15,915 30,250 28,282 28,185 -253,044 -
-
Tax Rate 29.21% 41.45% 56.19% 41.46% 43.23% 38.09% - -
Total Cost 1,035,934 1,027,464 989,325 910,352 836,898 703,558 884,816 11.03%
-
Net Worth 994,162 972,666 956,545 967,292 956,545 945,797 940,423 3.75%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - 198,026 198,026 198,026 198,026 -
Div Payout % - - - 654.63% 700.19% 702.59% 0.00% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 994,162 972,666 956,545 967,292 956,545 945,797 940,423 3.75%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 537,385 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.79% 2.71% 1.73% 3.61% 3.53% 5.04% -37.90% -
ROE 3.50% 2.61% 1.66% 3.13% 2.96% 2.98% -26.91% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 200.38 196.53 187.34 175.74 161.43 137.88 119.40 40.99%
EPS 6.48 4.73 2.96 5.63 5.26 5.24 -47.09 -
DPS 0.00 0.00 0.00 36.85 36.85 36.85 36.85 -
NAPS 1.85 1.81 1.78 1.80 1.78 1.76 1.75 3.75%
Adjusted Per Share Value based on latest NOSH - 537,385
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 195.83 192.07 183.09 171.76 157.77 134.75 116.69 40.99%
EPS 6.33 4.62 2.89 5.50 5.14 5.13 -46.02 -
DPS 0.00 0.00 0.00 36.01 36.01 36.01 36.01 -
NAPS 1.808 1.7689 1.7396 1.7592 1.7396 1.7201 1.7103 3.75%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.92 0.765 0.515 0.35 0.70 0.67 0.995 -
P/RPS 0.46 0.39 0.27 0.20 0.43 0.49 0.83 -32.40%
P/EPS 14.19 16.17 17.39 6.22 13.30 12.77 -2.11 -
EY 7.05 6.18 5.75 16.08 7.52 7.83 -47.32 -
DY 0.00 0.00 0.00 105.29 52.64 55.00 37.04 -
P/NAPS 0.50 0.42 0.29 0.19 0.39 0.38 0.57 -8.32%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 27/08/20 28/05/20 27/02/20 28/11/19 29/08/19 -
Price 0.945 0.94 0.71 0.59 0.59 0.74 0.72 -
P/RPS 0.47 0.48 0.38 0.34 0.37 0.54 0.60 -14.96%
P/EPS 14.58 19.87 23.97 10.48 11.21 14.11 -1.53 -
EY 6.86 5.03 4.17 9.54 8.92 7.09 -65.40 -
DY 0.00 0.00 0.00 62.46 62.46 49.80 51.18 -
P/NAPS 0.51 0.52 0.40 0.33 0.33 0.42 0.41 15.58%

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