[KPS] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 195.43%
YoY- -26.66%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 909,352 1,037,457 992,240 758,196 569,570 410,764 238,306 24.99%
PBT 34,875 62,273 64,944 26,355 31,312 -208,727 74,629 -11.90%
Tax -16,574 -24,213 -21,827 -12,964 -15,980 -10,106 -4,328 25.06%
NP 18,301 38,060 43,117 13,391 15,332 -218,833 70,301 -20.08%
-
NP to SH 10,389 26,988 38,295 7,888 10,755 -223,051 67,745 -26.82%
-
Tax Rate 47.52% 38.88% 33.61% 49.19% 51.03% - 5.80% -
Total Cost 891,051 999,397 949,123 744,805 554,238 629,597 168,005 32.04%
-
Net Worth 1,069,396 1,064,022 1,026,405 972,666 945,797 1,117,760 1,372,261 -4.06%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 13,434 13,434 - - 198,026 22,838 21,207 -7.32%
Div Payout % 129.32% 49.78% - - 1,841.25% 0.00% 31.31% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,069,396 1,064,022 1,026,405 972,666 945,797 1,117,760 1,372,261 -4.06%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 499,004 1.24%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.01% 3.67% 4.35% 1.77% 2.69% -53.27% 29.50% -
ROE 0.97% 2.54% 3.73% 0.81% 1.14% -19.96% 4.94% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 169.22 193.06 184.64 141.09 105.99 76.44 47.76 23.45%
EPS 1.90 5.00 7.10 1.50 2.00 -41.50 13.60 -27.95%
DPS 2.50 2.50 0.00 0.00 36.85 4.25 4.25 -8.46%
NAPS 1.99 1.98 1.91 1.81 1.76 2.08 2.75 -5.24%
Adjusted Per Share Value based on latest NOSH - 537,385
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 165.38 188.68 180.45 137.89 103.59 74.70 43.34 24.99%
EPS 1.89 4.91 6.96 1.43 1.96 -40.57 12.32 -26.82%
DPS 2.44 2.44 0.00 0.00 36.01 4.15 3.86 -7.35%
NAPS 1.9449 1.9351 1.8667 1.7689 1.7201 2.0328 2.4957 -4.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.71 0.675 0.74 0.765 0.67 1.62 1.43 -
P/RPS 0.42 0.35 0.40 0.54 0.63 2.12 2.99 -27.89%
P/EPS 36.73 13.44 10.38 52.12 33.48 -3.90 10.53 23.13%
EY 2.72 7.44 9.63 1.92 2.99 -25.62 9.49 -18.79%
DY 3.52 3.70 0.00 0.00 55.00 2.62 2.97 2.87%
P/NAPS 0.36 0.34 0.39 0.42 0.38 0.78 0.52 -5.94%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 25/11/22 25/11/21 27/11/20 28/11/19 29/11/18 29/11/17 -
Price 0.79 0.73 0.73 0.94 0.74 1.33 1.35 -
P/RPS 0.47 0.38 0.40 0.67 0.70 1.74 2.83 -25.84%
P/EPS 40.86 14.54 10.24 64.04 36.97 -3.20 9.94 26.55%
EY 2.45 6.88 9.76 1.56 2.70 -31.21 10.06 -20.96%
DY 3.16 3.42 0.00 0.00 49.80 3.20 3.15 0.05%
P/NAPS 0.40 0.37 0.38 0.52 0.42 0.64 0.49 -3.32%

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