KUMPULAN PERANGSANG SELANGOR |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.78 MYR | -0.64% |
|
0.00% | +7.59% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 494.4 | 386.9 | 373.5 | 389.6 | 419.2 | - | - |
| Enterprise Value (EV) 1 | 494.4 | 386.9 | 366.5 | 415.2 | 419.2 | 419.2 | 419.2 |
| P/E ratio | 14.2 x | 6.86 x | 5.07 x | 45.3 x | 27.4 x | 16.6 x | 13.9 x |
| Yield | - | 2.78% | 2.88% | 2.76% | 2.73% | 2.27% | 3.01% |
| Capitalization / Revenue | - | 0.29 x | 0.27 x | 0.37 x | 0.37 x | 0.35 x | 0.32 x |
| EV / Revenue | - | 0.29 x | 0.27 x | 0.37 x | 0.37 x | 0.35 x | 0.32 x |
| EV / EBITDA | - | 2.5 x | 5.33 x | 4.26 x | 4.46 x | 4.23 x | 3.64 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | 0.35 x | 0.37 x | 0.37 x | 0.37 x | 0.35 x |
| Nbr of stocks (in thousands) | 537,385 | 537,385 | 537,385 | 537,385 | 537,385 | - | - |
| Reference price 2 | 0.9200 | 0.7200 | 0.6950 | 0.7250 | 0.7800 | 0.7800 | 0.7800 |
| Announcement Date | 2/25/21 | 2/25/22 | 2/27/23 | 2/26/24 | - | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,328 | 1,360 | 1,046 | 1,127 | 1,210 | 1,322 |
| EBITDA 1 | - | 154.7 | 70.05 | 91.53 | 94 | 99 | 115 |
| EBIT 1 | - | 104.5 | 16.55 | 39.56 | 35.15 | 47.85 | 57.9 |
| Operating Margin | - | 7.87% | 1.22% | 3.78% | 3.12% | 3.96% | 4.38% |
| Earnings before Tax (EBT) 1 | - | - | 118.1 | 16.64 | 36.7 | 46.33 | 62.5 |
| Net income 1 | 34.83 | 56.19 | 73.74 | 8.722 | 15.35 | 25.15 | 30.2 |
| Net margin | - | 4.23% | 5.42% | 0.83% | 1.36% | 2.08% | 2.28% |
| EPS 2 | 0.0650 | 0.1050 | 0.1370 | 0.0160 | 0.0285 | 0.0470 | 0.0560 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0200 | 0.0200 | 0.0200 | 0.0213 | 0.0177 | 0.0235 |
| Announcement Date | 2/25/21 | 2/25/22 | 2/27/23 | 2/26/24 | - | - | - |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | 25.6 | - | - | - |
| Net Cash position | - | - | 7.01 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.2792 x | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 5.7% | 7.01% | 0.82% | 1.43% | 2.3% | 2.6% |
| ROA (Net income/ Total Assets) | - | 2.54% | 3.32% | 0.41% | 1% | 1.3% | 1.5% |
| Assets 1 | - | 2,213 | 2,222 | 2,139 | 1,535 | 1,935 | 2,013 |
| Book Value Per Share 2 | - | - | 1.980 | 1.980 | 2.090 | 2.100 | 2.210 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 2/25/21 | 2/25/22 | 2/27/23 | 2/26/24 | - | - | - |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
3
Last Close Price
0.78
MYR
Average target price
0.6533
MYR
Spread / Average Target
-16.24%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +7.59% | 90.34M | |
| +15.93% | 89.02B | |
| +18.24% | 69.14B | |
| +27.57% | 39.25B | |
| +20.06% | 33.56B | |
| +3.53% | 26.61B | |
| +7.11% | 26.61B | |
| -0.05% | 26.12B | |
| +20.27% | 25.36B | |
| +3.01% | 22.36B |
- Stock Market
- Equities
- KPS Stock
- Financials Kumpulan Perangsang Selangor
