[KPS] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 94.95%
YoY- -6.12%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,264,288 911,722 633,248 514,240 305,408 88,958 74,112 60.37%
PBT 57,368 5,686 34,036 114,274 119,916 313,764 121,780 -11.78%
Tax -27,274 -17,584 -19,554 -7,002 -6,336 -7,522 -20,966 4.47%
NP 30,094 -11,898 14,482 107,272 113,580 306,242 100,814 -18.23%
-
NP to SH 25,292 -16,532 8,200 103,044 109,758 301,814 98,272 -20.22%
-
Tax Rate 47.54% 309.25% 57.45% 6.13% 5.28% 2.40% 17.22% -
Total Cost 1,234,194 923,620 618,766 406,968 191,828 -217,284 -26,702 -
-
Net Worth 999,536 956,545 940,423 1,391,827 1,362,280 1,379,150 1,227,549 -3.36%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 26,869 - 396,052 45,677 42,415 19,987 39,920 -6.37%
Div Payout % 106.24% - 4,829.91% 44.33% 38.64% 6.62% 40.62% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 999,536 956,545 940,423 1,391,827 1,362,280 1,379,150 1,227,549 -3.36%
NOSH 537,385 537,385 537,385 537,385 499,004 499,692 499,004 1.24%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 2.38% -1.31% 2.29% 20.86% 37.19% 344.25% 136.03% -
ROE 2.53% -1.73% 0.87% 7.40% 8.06% 21.88% 8.01% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 235.27 169.66 117.84 95.69 61.20 17.80 14.85 58.41%
EPS 4.80 -3.00 1.60 19.20 22.00 60.40 19.80 -21.01%
DPS 5.00 0.00 73.70 8.50 8.50 4.00 8.00 -7.52%
NAPS 1.86 1.78 1.75 2.59 2.73 2.76 2.46 -4.54%
Adjusted Per Share Value based on latest NOSH - 537,385
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 229.93 165.81 115.17 93.52 55.54 16.18 13.48 60.37%
EPS 4.60 -3.01 1.49 18.74 19.96 54.89 17.87 -20.22%
DPS 4.89 0.00 72.03 8.31 7.71 3.64 7.26 -6.36%
NAPS 1.8178 1.7396 1.7103 2.5313 2.4775 2.5082 2.2325 -3.36%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.83 0.515 0.995 1.68 1.41 1.00 1.41 -
P/RPS 0.35 0.30 0.84 1.76 2.30 5.62 9.49 -42.27%
P/EPS 17.64 -16.74 65.21 8.76 6.41 1.66 7.16 16.19%
EY 5.67 -5.97 1.53 11.41 15.60 60.40 13.97 -13.94%
DY 6.02 0.00 74.07 5.06 6.03 4.00 5.67 1.00%
P/NAPS 0.45 0.29 0.57 0.65 0.52 0.36 0.57 -3.85%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 27/08/20 29/08/19 29/08/18 29/08/17 25/08/16 27/08/15 -
Price 0.775 0.71 0.72 1.67 1.30 1.08 1.19 -
P/RPS 0.33 0.42 0.61 1.75 2.12 6.07 8.01 -41.20%
P/EPS 16.47 -23.08 47.19 8.71 5.91 1.79 6.04 18.17%
EY 6.07 -4.33 2.12 11.48 16.92 55.93 16.55 -15.38%
DY 6.45 0.00 102.36 5.09 6.54 3.70 6.72 -0.68%
P/NAPS 0.42 0.40 0.41 0.64 0.48 0.39 0.48 -2.19%

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