[KPS] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 162.96%
YoY- 113.75%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,359,536 1,328,148 1,076,794 867,485 582,113 362,024 144,498 45.27%
PBT 118,058 87,625 57,718 53,884 -179,686 68,227 113,023 0.72%
Tax -31,645 -24,619 -16,858 -23,295 -17,118 -7,043 -11,163 18.95%
NP 86,413 63,006 40,860 30,589 -196,804 61,184 101,860 -2.70%
-
NP to SH 73,737 56,193 34,831 28,281 -205,623 56,659 97,766 -4.59%
-
Tax Rate 26.80% 28.10% 29.21% 43.23% - 10.32% 9.88% -
Total Cost 1,273,123 1,265,142 1,035,934 836,896 778,917 300,840 42,638 76.08%
-
Net Worth 1,064,022 1,037,153 994,162 956,545 1,133,882 1,362,280 1,327,350 -3.61%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 48,364 24,182 - 198,026 22,838 21,207 9,980 30.07%
Div Payout % 65.59% 43.03% - 700.21% 0.00% 37.43% 10.21% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,064,022 1,037,153 994,162 956,545 1,133,882 1,362,280 1,327,350 -3.61%
NOSH 537,385 537,385 537,385 537,385 537,385 499,004 499,004 1.24%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.36% 4.74% 3.79% 3.53% -33.81% 16.90% 70.49% -
ROE 6.93% 5.42% 3.50% 2.96% -18.13% 4.16% 7.37% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 252.99 247.15 200.38 161.43 108.32 72.55 28.96 43.48%
EPS 13.70 10.50 6.50 5.30 -38.30 11.40 19.60 -5.79%
DPS 9.00 4.50 0.00 36.85 4.25 4.25 2.00 28.47%
NAPS 1.98 1.93 1.85 1.78 2.11 2.73 2.66 -4.79%
Adjusted Per Share Value based on latest NOSH - 537,385
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 252.99 247.15 200.38 161.43 108.32 67.37 26.89 45.27%
EPS 13.70 10.50 6.50 5.30 -38.30 10.54 18.19 -4.61%
DPS 9.00 4.50 0.00 36.85 4.25 3.95 1.86 30.03%
NAPS 1.98 1.93 1.85 1.78 2.11 2.535 2.47 -3.61%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.695 0.72 0.92 0.70 1.21 1.30 1.20 -
P/RPS 0.27 0.29 0.46 0.43 1.12 1.79 4.14 -36.54%
P/EPS 5.07 6.89 14.19 13.30 -3.16 11.45 6.12 -3.08%
EY 19.74 14.52 7.05 7.52 -31.62 8.73 16.33 3.20%
DY 12.95 6.25 0.00 52.64 3.51 3.27 1.67 40.66%
P/NAPS 0.35 0.37 0.50 0.39 0.57 0.48 0.45 -4.10%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 25/02/21 27/02/20 28/02/19 27/02/18 28/02/17 -
Price 0.69 0.785 0.945 0.59 1.35 1.32 1.18 -
P/RPS 0.27 0.32 0.47 0.37 1.25 1.82 4.07 -36.36%
P/EPS 5.03 7.51 14.58 11.21 -3.53 11.63 6.02 -2.94%
EY 19.89 13.32 6.86 8.92 -28.34 8.60 16.60 3.05%
DY 13.04 5.73 0.00 62.46 3.15 3.22 1.69 40.55%
P/NAPS 0.35 0.41 0.51 0.33 0.64 0.48 0.44 -3.74%

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