[KPS] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 59.7%
YoY- -9.82%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,231,431 1,373,365 1,310,839 1,056,111 740,920 534,481 301,693 26.40%
PBT 90,658 84,954 96,306 48,927 60,353 -215,129 50,164 10.36%
Tax -24,004 -27,005 -25,720 -20,280 -22,991 -12,821 -7,885 20.37%
NP 66,654 57,949 70,586 28,647 37,362 -227,950 42,279 7.87%
-
NP to SH 57,138 44,886 65,237 25,416 28,185 -234,138 39,202 6.47%
-
Tax Rate 26.48% 31.79% 26.71% 41.45% 38.09% - 15.72% -
Total Cost 1,164,777 1,315,416 1,240,253 1,027,464 703,558 762,431 259,414 28.42%
-
Net Worth 1,069,396 1,064,022 1,026,405 972,666 945,797 1,117,760 1,372,261 -4.06%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 48,364 24,182 13,434 - 198,026 22,838 21,207 14.72%
Div Payout % 84.65% 53.87% 20.59% - 702.59% 0.00% 54.10% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,069,396 1,064,022 1,026,405 972,666 945,797 1,117,760 1,372,261 -4.06%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 499,004 1.24%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.41% 4.22% 5.38% 2.71% 5.04% -42.65% 14.01% -
ROE 5.34% 4.22% 6.36% 2.61% 2.98% -20.95% 2.86% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 229.15 255.56 243.93 196.53 137.88 99.46 60.46 24.85%
EPS 10.63 8.35 12.14 4.73 5.24 -43.57 7.86 5.15%
DPS 9.00 4.50 2.50 0.00 36.85 4.25 4.25 13.31%
NAPS 1.99 1.98 1.91 1.81 1.76 2.08 2.75 -5.24%
Adjusted Per Share Value based on latest NOSH - 537,385
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 229.15 255.56 243.93 196.53 137.88 99.46 56.14 26.40%
EPS 10.63 8.35 12.14 4.73 5.24 -43.57 7.29 6.48%
DPS 9.00 4.50 2.50 0.00 36.85 4.25 3.95 14.70%
NAPS 1.99 1.98 1.91 1.81 1.76 2.08 2.5536 -4.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.71 0.675 0.74 0.765 0.67 1.62 1.43 -
P/RPS 0.31 0.26 0.30 0.39 0.49 1.63 2.37 -28.74%
P/EPS 6.68 8.08 6.10 16.17 12.77 -3.72 18.20 -15.37%
EY 14.98 12.37 16.41 6.18 7.83 -26.89 5.49 18.20%
DY 12.68 6.67 3.38 0.00 55.00 2.62 2.97 27.35%
P/NAPS 0.36 0.34 0.39 0.42 0.38 0.78 0.52 -5.94%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 25/11/22 25/11/21 27/11/20 28/11/19 29/11/18 29/11/17 -
Price 0.79 0.73 0.73 0.94 0.74 1.33 1.35 -
P/RPS 0.34 0.29 0.30 0.48 0.54 1.34 2.23 -26.89%
P/EPS 7.43 8.74 6.01 19.87 14.11 -3.05 17.18 -13.03%
EY 13.46 11.44 16.63 5.03 7.09 -32.76 5.82 14.98%
DY 11.39 6.16 3.42 0.00 49.80 3.20 3.15 23.87%
P/NAPS 0.40 0.37 0.38 0.52 0.42 0.64 0.49 -3.32%

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