[KPS] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -13.86%
YoY- 61.33%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,228,509 1,359,536 1,328,149 1,076,794 867,486 582,113 362,023 22.57%
PBT 42,068 118,057 87,625 57,717 53,883 -179,686 68,229 -7.74%
Tax -22,796 -31,644 -24,619 -16,857 -23,295 -17,117 -7,044 21.60%
NP 19,272 86,413 63,006 40,860 30,588 -196,803 61,185 -17.50%
-
NP to SH 8,722 73,737 56,194 34,831 28,282 -205,623 56,660 -26.78%
-
Tax Rate 54.19% 26.80% 28.10% 29.21% 43.23% - 10.32% -
Total Cost 1,209,237 1,273,123 1,265,143 1,035,934 836,898 778,916 300,838 26.08%
-
Net Worth 1,064,022 1,064,022 1,037,153 994,162 956,545 1,133,882 1,362,280 -4.03%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 18,808 48,364 24,182 - 198,026 22,838 21,207 -1.98%
Div Payout % 215.64% 65.59% 43.03% - 700.19% 0.00% 37.43% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,064,022 1,064,022 1,037,153 994,162 956,545 1,133,882 1,362,280 -4.03%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 499,004 1.24%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.57% 6.36% 4.74% 3.79% 3.53% -33.81% 16.90% -
ROE 0.82% 6.93% 5.42% 3.50% 2.96% -18.13% 4.16% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 228.61 252.99 247.15 200.38 161.43 108.32 72.55 21.07%
EPS 1.62 13.72 10.46 6.48 5.26 -38.26 11.35 -27.69%
DPS 3.50 9.00 4.50 0.00 36.85 4.25 4.25 -3.18%
NAPS 1.98 1.98 1.93 1.85 1.78 2.11 2.73 -5.21%
Adjusted Per Share Value based on latest NOSH - 537,385
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 223.42 247.25 241.54 195.83 157.77 105.87 65.84 22.57%
EPS 1.59 13.41 10.22 6.33 5.14 -37.40 10.30 -26.74%
DPS 3.42 8.80 4.40 0.00 36.01 4.15 3.86 -1.99%
NAPS 1.9351 1.9351 1.8862 1.808 1.7396 2.0621 2.4775 -4.03%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.725 0.695 0.72 0.92 0.70 1.21 1.30 -
P/RPS 0.32 0.27 0.29 0.46 0.43 1.12 1.79 -24.93%
P/EPS 44.67 5.07 6.89 14.19 13.30 -3.16 11.45 25.45%
EY 2.24 19.74 14.52 7.05 7.52 -31.62 8.73 -20.27%
DY 4.83 12.95 6.25 0.00 52.64 3.51 3.27 6.71%
P/NAPS 0.37 0.35 0.37 0.50 0.39 0.57 0.48 -4.24%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 25/02/22 25/02/21 27/02/20 28/02/19 27/02/18 -
Price 0.82 0.69 0.785 0.945 0.59 1.35 1.32 -
P/RPS 0.36 0.27 0.32 0.47 0.37 1.25 1.82 -23.65%
P/EPS 50.52 5.03 7.51 14.58 11.21 -3.53 11.63 27.72%
EY 1.98 19.89 13.32 6.86 8.92 -28.34 8.60 -21.70%
DY 4.27 13.04 5.73 0.00 62.46 3.15 3.22 4.81%
P/NAPS 0.41 0.35 0.41 0.51 0.33 0.64 0.48 -2.59%

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