[KPS] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 74.88%
YoY- 104.82%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,383,276 1,322,986 1,010,928 759,426 547,685 317,741 108,778 52.74%
PBT 83,030 86,592 35,140 41,749 -278,302 99,505 184,681 -12.46%
Tax -32,284 -29,102 -17,285 -21,306 -13,474 -5,770 -10,468 20.63%
NP 50,746 57,489 17,854 20,442 -291,777 93,734 174,213 -18.57%
-
NP to SH 35,984 51,060 10,517 14,340 -297,401 90,326 168,921 -22.71%
-
Tax Rate 38.88% 33.61% 49.19% 51.03% - 5.80% 5.67% -
Total Cost 1,332,529 1,265,497 993,073 738,984 839,462 224,006 -65,434 -
-
Net Worth 1,064,022 1,026,405 972,666 945,797 1,117,760 1,372,261 1,352,300 -3.91%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 17,912 - - 264,035 30,451 28,276 13,306 5.07%
Div Payout % 49.78% - - 1,841.25% 0.00% 31.31% 7.88% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,064,022 1,026,405 972,666 945,797 1,117,760 1,372,261 1,352,300 -3.91%
NOSH 537,385 537,385 537,385 537,385 537,385 499,004 499,004 1.24%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 3.67% 4.35% 1.77% 2.69% -53.27% 29.50% 160.15% -
ROE 3.38% 4.97% 1.08% 1.52% -26.61% 6.58% 12.49% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 257.41 246.19 188.12 141.32 101.92 63.68 21.80 50.87%
EPS 6.67 9.47 2.00 2.67 -55.33 18.13 33.87 -23.71%
DPS 3.33 0.00 0.00 49.13 5.67 5.67 2.67 3.74%
NAPS 1.98 1.91 1.81 1.76 2.08 2.75 2.71 -5.09%
Adjusted Per Share Value based on latest NOSH - 537,385
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 251.57 240.61 183.85 138.11 99.61 57.79 19.78 52.75%
EPS 6.54 9.29 1.91 2.61 -54.09 16.43 30.72 -22.71%
DPS 3.26 0.00 0.00 48.02 5.54 5.14 2.42 5.08%
NAPS 1.9351 1.8667 1.7689 1.7201 2.0328 2.4957 2.4594 -3.91%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.675 0.74 0.765 0.67 1.62 1.43 1.27 -
P/RPS 0.26 0.30 0.41 0.47 1.59 2.25 5.83 -40.43%
P/EPS 10.08 7.79 39.09 25.11 -2.93 7.90 3.75 17.90%
EY 9.92 12.84 2.56 3.98 -34.16 12.66 26.65 -15.17%
DY 4.94 0.00 0.00 73.33 3.50 3.96 2.10 15.31%
P/NAPS 0.34 0.39 0.42 0.38 0.78 0.52 0.47 -5.25%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 25/11/21 27/11/20 28/11/19 29/11/18 29/11/17 29/11/16 -
Price 0.73 0.73 0.94 0.74 1.33 1.35 1.17 -
P/RPS 0.28 0.30 0.50 0.52 1.30 2.12 5.37 -38.86%
P/EPS 10.90 7.68 48.03 27.73 -2.40 7.46 3.46 21.06%
EY 9.17 13.02 2.08 3.61 -41.61 13.41 28.93 -17.42%
DY 4.57 0.00 0.00 66.40 4.26 4.20 2.28 12.28%
P/NAPS 0.37 0.38 0.52 0.42 0.64 0.49 0.43 -2.47%

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