[KPS] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -16.36%
YoY- -42.05%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,076,794 867,485 582,113 362,024 144,498 85,100 87,699 51.82%
PBT 57,718 53,884 -179,686 68,227 113,023 50,766 125,431 -12.12%
Tax -16,858 -23,295 -17,118 -7,043 -11,163 8,171 -7,781 13.73%
NP 40,860 30,589 -196,804 61,184 101,860 58,937 117,650 -16.14%
-
NP to SH 34,831 28,281 -205,623 56,659 97,766 55,327 115,567 -18.10%
-
Tax Rate 29.21% 43.23% - 10.32% 9.88% -16.10% 6.20% -
Total Cost 1,035,934 836,896 778,917 300,840 42,638 26,163 -29,951 -
-
Net Worth 994,162 956,545 1,133,882 1,362,280 1,327,350 1,237,529 1,202,599 -3.11%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 198,026 22,838 21,207 9,980 19,960 19,960 -
Div Payout % - 700.21% 0.00% 37.43% 10.21% 36.08% 17.27% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 994,162 956,545 1,133,882 1,362,280 1,327,350 1,237,529 1,202,599 -3.11%
NOSH 537,385 537,385 537,385 499,004 499,004 499,004 499,004 1.24%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.79% 3.53% -33.81% 16.90% 70.49% 69.26% 134.15% -
ROE 3.50% 2.96% -18.13% 4.16% 7.37% 4.47% 9.61% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 200.38 161.43 108.32 72.55 28.96 17.05 17.57 49.97%
EPS 6.50 5.30 -38.30 11.40 19.60 11.10 23.10 -19.03%
DPS 0.00 36.85 4.25 4.25 2.00 4.00 4.00 -
NAPS 1.85 1.78 2.11 2.73 2.66 2.48 2.41 -4.30%
Adjusted Per Share Value based on latest NOSH - 499,004
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 195.83 157.77 105.87 65.84 26.28 15.48 15.95 51.82%
EPS 6.33 5.14 -37.40 10.30 17.78 10.06 21.02 -18.11%
DPS 0.00 36.01 4.15 3.86 1.82 3.63 3.63 -
NAPS 1.808 1.7396 2.0621 2.4775 2.414 2.2506 2.1871 -3.11%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.92 0.70 1.21 1.30 1.20 1.16 1.46 -
P/RPS 0.46 0.43 1.12 1.79 4.14 6.80 8.31 -38.23%
P/EPS 14.19 13.30 -3.16 11.45 6.12 10.46 6.30 14.47%
EY 7.05 7.52 -31.62 8.73 16.33 9.56 15.86 -12.62%
DY 0.00 52.64 3.51 3.27 1.67 3.45 2.74 -
P/NAPS 0.50 0.39 0.57 0.48 0.45 0.47 0.61 -3.25%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 28/02/19 27/02/18 28/02/17 26/02/16 26/02/15 -
Price 0.945 0.59 1.35 1.32 1.18 1.00 1.56 -
P/RPS 0.47 0.37 1.25 1.82 4.07 5.86 8.88 -38.69%
P/EPS 14.58 11.21 -3.53 11.63 6.02 9.02 6.74 13.70%
EY 6.86 8.92 -28.34 8.60 16.60 11.09 14.85 -12.06%
DY 0.00 62.46 3.15 3.22 1.69 4.00 2.56 -
P/NAPS 0.51 0.33 0.64 0.48 0.44 0.40 0.65 -3.95%

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