[KPS] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 108.03%
YoY- -29.53%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 818,487 909,352 1,037,457 992,240 758,196 569,570 410,764 12.16%
PBT 84,406 34,875 62,273 64,944 26,355 31,312 -208,727 -
Tax -19,408 -16,574 -24,213 -21,827 -12,964 -15,980 -10,106 11.47%
NP 64,998 18,301 38,060 43,117 13,391 15,332 -218,833 -
-
NP to SH 61,176 10,389 26,988 38,295 7,888 10,755 -223,051 -
-
Tax Rate 22.99% 47.52% 38.88% 33.61% 49.19% 51.03% - -
Total Cost 753,489 891,051 999,397 949,123 744,805 554,238 629,597 3.03%
-
Net Worth 1,073,263 1,069,396 1,064,022 1,026,405 972,666 945,797 1,117,760 -0.67%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 29,514 13,434 13,434 - - 198,026 22,838 4.36%
Div Payout % 48.25% 129.32% 49.78% - - 1,841.25% 0.00% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,073,263 1,069,396 1,064,022 1,026,405 972,666 945,797 1,117,760 -0.67%
NOSH 536,631 537,385 537,385 537,385 537,385 537,385 537,385 -0.02%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.94% 2.01% 3.67% 4.35% 1.77% 2.69% -53.27% -
ROE 5.70% 0.97% 2.54% 3.73% 0.81% 1.14% -19.96% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 152.52 169.22 193.06 184.64 141.09 105.99 76.44 12.19%
EPS 11.40 1.90 5.00 7.10 1.50 2.00 -41.50 -
DPS 5.50 2.50 2.50 0.00 0.00 36.85 4.25 4.38%
NAPS 2.00 1.99 1.98 1.91 1.81 1.76 2.08 -0.65%
Adjusted Per Share Value based on latest NOSH - 537,385
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 148.85 165.38 188.68 180.45 137.89 103.59 74.70 12.16%
EPS 11.13 1.89 4.91 6.96 1.43 1.96 -40.57 -
DPS 5.37 2.44 2.44 0.00 0.00 36.01 4.15 4.38%
NAPS 1.9519 1.9449 1.9351 1.8667 1.7689 1.7201 2.0328 -0.67%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.695 0.71 0.675 0.74 0.765 0.67 1.62 -
P/RPS 0.46 0.42 0.35 0.40 0.54 0.63 2.12 -22.46%
P/EPS 6.10 36.73 13.44 10.38 52.12 33.48 -3.90 -
EY 16.40 2.72 7.44 9.63 1.92 2.99 -25.62 -
DY 7.91 3.52 3.70 0.00 0.00 55.00 2.62 20.20%
P/NAPS 0.35 0.36 0.34 0.39 0.42 0.38 0.78 -12.49%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 27/11/23 25/11/22 25/11/21 27/11/20 28/11/19 29/11/18 -
Price 0.68 0.79 0.73 0.73 0.94 0.74 1.33 -
P/RPS 0.45 0.47 0.38 0.40 0.67 0.70 1.74 -20.16%
P/EPS 5.96 40.86 14.54 10.24 64.04 36.97 -3.20 -
EY 16.76 2.45 6.88 9.76 1.56 2.70 -31.21 -
DY 8.09 3.16 3.42 0.00 0.00 49.80 3.20 16.70%
P/NAPS 0.34 0.40 0.37 0.38 0.52 0.42 0.64 -9.99%

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