[KPS] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 30.55%
YoY- 250.25%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,194,881 1,281,328 1,350,696 1,253,077 1,006,723 641,617 466,439 16.95%
PBT 99,003 100,269 94,747 83,557 39,708 -219,805 65,408 7.14%
Tax -28,990 -25,281 -25,657 -21,702 -22,310 -23,394 -7,376 25.59%
NP 70,013 74,988 69,090 61,855 17,398 -243,199 58,032 3.17%
-
NP to SH 61,918 64,895 56,521 55,743 15,915 -253,044 53,303 2.52%
-
Tax Rate 29.28% 25.21% 27.08% 25.97% 56.19% - 11.28% -
Total Cost 1,124,868 1,206,340 1,281,606 1,191,222 989,325 884,816 408,407 18.37%
-
Net Worth 1,090,891 1,064,022 1,042,526 999,536 956,545 940,423 1,391,827 -3.97%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 34,930 48,364 24,182 13,434 - 198,026 22,838 7.33%
Div Payout % 56.41% 74.53% 42.78% 24.10% - 0.00% 42.85% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,090,891 1,064,022 1,042,526 999,536 956,545 940,423 1,391,827 -3.97%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 537,385 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.86% 5.85% 5.12% 4.94% 1.73% -37.90% 12.44% -
ROE 5.68% 6.10% 5.42% 5.58% 1.66% -26.91% 3.83% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 222.35 238.44 251.35 233.18 187.34 119.40 86.80 16.95%
EPS 11.52 12.08 10.52 10.37 2.96 -47.09 9.92 2.52%
DPS 6.50 9.00 4.50 2.50 0.00 36.85 4.25 7.33%
NAPS 2.03 1.98 1.94 1.86 1.78 1.75 2.59 -3.97%
Adjusted Per Share Value based on latest NOSH - 537,385
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 217.31 233.03 245.64 227.89 183.09 116.69 84.83 16.95%
EPS 11.26 11.80 10.28 10.14 2.89 -46.02 9.69 2.53%
DPS 6.35 8.80 4.40 2.44 0.00 36.01 4.15 7.33%
NAPS 1.984 1.9351 1.896 1.8178 1.7396 1.7103 2.5313 -3.97%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.77 0.685 0.69 0.83 0.515 0.995 1.68 -
P/RPS 0.35 0.29 0.27 0.36 0.27 0.83 1.94 -24.81%
P/EPS 6.68 5.67 6.56 8.00 17.39 -2.11 16.94 -14.35%
EY 14.96 17.63 15.24 12.50 5.75 -47.32 5.90 16.75%
DY 8.44 13.14 6.52 3.01 0.00 37.04 2.53 22.21%
P/NAPS 0.38 0.35 0.36 0.45 0.29 0.57 0.65 -8.55%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 28/08/23 26/08/22 27/08/21 27/08/20 29/08/19 29/08/18 -
Price 0.705 0.72 0.715 0.775 0.71 0.72 1.67 -
P/RPS 0.32 0.30 0.28 0.33 0.38 0.60 1.92 -25.79%
P/EPS 6.12 5.96 6.80 7.47 23.97 -1.53 16.84 -15.51%
EY 16.34 16.77 14.71 13.38 4.17 -65.40 5.94 18.35%
DY 9.22 12.50 6.29 3.23 0.00 51.18 2.54 23.94%
P/NAPS 0.35 0.36 0.37 0.42 0.40 0.41 0.64 -9.56%

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