[KPS] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -26.45%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,048,552 1,100,104 1,316,708 1,233,572 937,552 629,844 383,364 18.23%
PBT 238,048 25,832 95,604 76,024 45,912 28,704 62,184 25.04%
Tax -36,704 -14,108 -30,024 -27,100 -22,016 -18,700 -5,368 37.72%
NP 201,344 11,724 65,580 48,924 23,896 10,004 56,816 23.45%
-
NP to SH 193,912 120 41,328 44,012 12,548 4,676 52,856 24.16%
-
Tax Rate 15.42% 54.61% 31.40% 35.65% 47.95% 65.15% 8.63% -
Total Cost 847,208 1,088,380 1,251,128 1,184,648 913,656 619,840 326,548 17.20%
-
Net Worth 1,117,760 1,064,022 1,047,900 1,010,283 967,292 1,133,882 1,372,261 -3.35%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 118,224 - 53,738 53,738 - - - -
Div Payout % 60.97% - 130.03% 122.10% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,117,760 1,064,022 1,047,900 1,010,283 967,292 1,133,882 1,372,261 -3.35%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 499,004 1.24%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 19.20% 1.07% 4.98% 3.97% 2.55% 1.59% 14.82% -
ROE 17.35% 0.01% 3.94% 4.36% 1.30% 0.41% 3.85% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 195.12 204.71 245.02 229.55 174.47 117.21 76.83 16.78%
EPS 36.00 0.00 7.60 8.00 2.40 0.80 10.40 22.96%
DPS 22.00 0.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 2.08 1.98 1.95 1.88 1.80 2.11 2.75 -4.54%
Adjusted Per Share Value based on latest NOSH - 537,385
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 195.12 204.71 245.02 229.55 174.47 117.21 71.34 18.23%
EPS 36.00 0.00 7.60 8.00 2.40 0.80 9.84 24.10%
DPS 22.00 0.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 2.08 1.98 1.95 1.88 1.80 2.11 2.5536 -3.35%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.815 0.71 0.72 0.965 0.35 1.39 1.26 -
P/RPS 0.42 0.35 0.29 0.42 0.20 1.19 1.64 -20.29%
P/EPS 2.26 3,179.53 9.36 11.78 14.99 159.74 11.90 -24.16%
EY 44.28 0.03 10.68 8.49 6.67 0.63 8.41 31.86%
DY 26.99 0.00 13.89 10.36 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.37 0.51 0.19 0.66 0.46 -2.71%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 25/05/23 27/05/22 27/05/21 28/05/20 30/05/19 30/05/18 -
Price 0.76 0.755 0.75 0.97 0.59 1.05 1.67 -
P/RPS 0.39 0.37 0.31 0.42 0.34 0.90 2.17 -24.85%
P/EPS 2.11 3,381.05 9.75 11.84 25.27 120.67 15.77 -28.46%
EY 47.48 0.03 10.25 8.44 3.96 0.83 6.34 39.83%
DY 28.95 0.00 13.33 10.31 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.38 0.52 0.33 0.50 0.61 -7.98%

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