[KPS] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -1.19%
YoY- 30.04%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,215,621 1,305,385 1,348,933 1,150,799 944,413 643,733 381,108 21.30%
PBT 95,122 100,614 92,520 65,245 58,185 -188,056 61,432 7.55%
Tax -28,445 -27,665 -25,350 -18,128 -24,124 -20,450 -7,242 25.58%
NP 66,677 72,949 67,170 47,117 34,061 -208,506 54,190 3.51%
-
NP to SH 57,170 63,435 55,523 42,697 30,250 -217,668 49,666 2.37%
-
Tax Rate 29.90% 27.50% 27.40% 27.78% 41.46% - 11.79% -
Total Cost 1,148,944 1,232,436 1,281,763 1,103,682 910,352 852,239 326,918 23.28%
-
Net Worth 1,117,760 1,064,022 1,047,900 1,010,283 967,292 1,133,882 1,372,261 -3.35%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 48,364 34,930 24,182 13,434 198,026 22,838 21,207 14.71%
Div Payout % 84.60% 55.06% 43.55% 31.47% 654.63% 0.00% 42.70% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,117,760 1,064,022 1,047,900 1,010,283 967,292 1,133,882 1,372,261 -3.35%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 499,004 1.24%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 5.49% 5.59% 4.98% 4.09% 3.61% -32.39% 14.22% -
ROE 5.11% 5.96% 5.30% 4.23% 3.13% -19.20% 3.62% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 226.21 242.91 251.02 214.15 175.74 119.79 76.37 19.81%
EPS 10.64 11.80 10.33 7.95 5.63 -40.51 9.95 1.12%
DPS 9.00 6.50 4.50 2.50 36.85 4.25 4.25 13.30%
NAPS 2.08 1.98 1.95 1.88 1.80 2.11 2.75 -4.54%
Adjusted Per Share Value based on latest NOSH - 537,385
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 221.08 237.40 245.32 209.29 171.76 117.07 69.31 21.30%
EPS 10.40 11.54 10.10 7.77 5.50 -39.59 9.03 2.37%
DPS 8.80 6.35 4.40 2.44 36.01 4.15 3.86 14.70%
NAPS 2.0328 1.9351 1.9058 1.8374 1.7592 2.0621 2.4957 -3.35%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.815 0.71 0.72 0.965 0.35 1.39 1.26 -
P/RPS 0.36 0.29 0.29 0.45 0.20 1.16 1.65 -22.39%
P/EPS 7.66 6.01 6.97 12.15 6.22 -3.43 12.66 -8.02%
EY 13.05 16.63 14.35 8.23 16.08 -29.14 7.90 8.71%
DY 11.04 9.15 6.25 2.59 105.29 3.06 3.37 21.84%
P/NAPS 0.39 0.36 0.37 0.51 0.19 0.66 0.46 -2.71%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 25/05/23 27/05/22 27/05/21 28/05/20 30/05/19 30/05/18 -
Price 0.76 0.755 0.75 0.97 0.59 1.05 1.67 -
P/RPS 0.34 0.31 0.30 0.45 0.34 0.88 2.19 -26.66%
P/EPS 7.14 6.40 7.26 12.21 10.48 -2.59 16.78 -13.26%
EY 14.00 15.63 13.78 8.19 9.54 -38.58 5.96 15.28%
DY 11.84 8.61 6.00 2.58 62.46 4.05 2.54 29.21%
P/NAPS 0.37 0.38 0.38 0.52 0.33 0.50 0.61 -7.98%

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