[KPS] YoY TTM 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- 44.53%
YoY- -42.04%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,076,794 867,486 582,113 362,023 144,497 74,938 249,091 27.60%
PBT 57,717 53,883 -179,686 68,229 113,021 56,110 142,696 -13.99%
Tax -16,857 -23,295 -17,117 -7,044 -11,162 -12,720 -25,046 -6.38%
NP 40,860 30,588 -196,803 61,185 101,859 43,390 117,650 -16.14%
-
NP to SH 34,831 28,282 -205,623 56,660 97,765 55,326 115,567 -18.10%
-
Tax Rate 29.21% 43.23% - 10.32% 9.88% 22.67% 17.55% -
Total Cost 1,035,934 836,898 778,916 300,838 42,638 31,548 131,441 41.02%
-
Net Worth 994,162 956,545 1,133,882 1,362,280 1,327,350 1,026,714 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 9,994 40,458 19,883 -
Div Payout % - 700.19% 0.00% 37.43% 10.22% 73.13% 17.21% -
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 1,026,714 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% 57.90% 47.23% -
ROE 3.50% 2.96% -18.13% 4.16% 7.37% 5.39% 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 14.60 49.92 26.03%
EPS 6.48 5.26 -38.26 11.35 19.59 10.78 23.16 -19.11%
DPS 0.00 36.85 4.25 4.25 2.00 7.88 4.00 -
NAPS 1.85 1.78 2.11 2.73 2.66 2.00 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 13.63 45.30 27.60%
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 7.36 3.62 -
NAPS 1.808 1.7396 2.0621 2.4775 2.414 1.8672 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 7.95 2.92 -26.48%
P/EPS 14.19 13.30 -3.16 11.45 6.12 10.76 6.30 14.47%
EY 7.05 7.52 -31.62 8.73 16.33 9.29 15.86 -12.62%
DY 0.00 52.64 3.51 3.27 1.67 6.79 2.74 -
P/NAPS 0.50 0.39 0.57 0.48 0.45 0.58 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 6.85 3.13 -27.07%
P/EPS 14.58 11.21 -3.53 11.63 6.02 9.28 6.74 13.70%
EY 6.86 8.92 -28.34 8.60 16.60 10.78 14.85 -12.06%
DY 0.00 62.46 3.15 3.22 1.69 7.88 2.56 -
P/NAPS 0.51 0.33 0.64 0.48 0.44 0.50 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