[KPS] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 106.35%
YoY- 257.22%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 335,908 318,598 297,915 171,349 123,717 62,914 21,249 58.35%
PBT 22,681 31,362 22,572 29,042 -6,401 -25,490 95 148.86%
Tax -2,792 -3,893 -7,316 -7,012 -2,716 -3,313 16,076 -
NP 19,889 27,469 15,256 22,030 -9,117 -28,803 16,171 3.50%
-
NP to SH 17,898 26,941 17,526 17,429 -11,086 -28,927 14,374 3.71%
-
Tax Rate 12.31% 12.41% 32.41% 24.14% - - -16,922.11% -
Total Cost 316,019 291,129 282,659 149,319 132,834 91,717 5,078 98.94%
-
Net Worth 1,037,153 994,162 956,545 1,133,882 1,362,280 1,327,350 1,237,529 -2.89%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 10,747 - - - - - - -
Div Payout % 60.05% - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,037,153 994,162 956,545 1,133,882 1,362,280 1,327,350 1,237,529 -2.89%
NOSH 537,385 537,385 537,385 537,385 499,004 499,004 499,004 1.24%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 5.92% 8.62% 5.12% 12.86% -7.37% -45.78% 76.10% -
ROE 1.73% 2.71% 1.83% 1.54% -0.81% -2.18% 1.16% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 62.51 59.29 55.44 31.89 24.79 12.61 4.26 56.40%
EPS 3.30 5.00 3.30 3.20 -2.20 -5.80 2.80 2.77%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.85 1.78 2.11 2.73 2.66 2.48 -4.08%
Adjusted Per Share Value based on latest NOSH - 537,385
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 62.51 59.29 55.44 31.89 23.02 11.71 3.95 58.38%
EPS 3.30 5.00 3.30 3.20 -2.06 -5.38 2.67 3.59%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.85 1.78 2.11 2.535 2.47 2.3029 -2.89%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.72 0.92 0.70 1.21 1.30 1.20 1.16 -
P/RPS 1.15 1.55 1.26 3.79 5.24 9.52 27.24 -40.96%
P/EPS 21.62 18.35 21.46 37.31 -58.52 -20.70 40.27 -9.83%
EY 4.63 5.45 4.66 2.68 -1.71 -4.83 2.48 10.95%
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.39 0.57 0.48 0.45 0.47 -3.90%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 27/02/20 28/02/19 27/02/18 28/02/17 26/02/16 -
Price 0.785 0.945 0.59 1.35 1.32 1.18 1.00 -
P/RPS 1.26 1.59 1.06 4.23 5.32 9.36 23.48 -38.55%
P/EPS 23.57 18.85 18.09 41.62 -59.42 -20.36 34.72 -6.24%
EY 4.24 5.31 5.53 2.40 -1.68 -4.91 2.88 6.65%
DY 2.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.33 0.64 0.48 0.44 0.40 0.41%

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