T-O (am): 0.000 (08:59:00)
T-O (pm): 0.620 (14:29:00)
Last updated: 14:34
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 268.72 | 25.00 | 19.94 | 7.4% | 0.00 | 3.70 | 0.0% | 2.5% | 69.8% | 418.1% | ||||||||
| 28 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 268.84 | 17.58 | 11.75 | 4.4% | 0.00 | 2.20 | 10.4% | 4.2% | 55.8% | 32.7% | ||||||||
| 26 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 243.54 | 12.28 | 7.54 | 3.1% | 2.00 | 1.40 | 11.3% | 7.1% | 38.0% | 84.5% | ||||||||
| 28 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 274.63 | 26.19 | 12.17 | 4.4% | 1.00 | 2.30 | 0.4% | 13.9% | 216.2% | 830.0% | ||||||||
| 28 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 275.63 | 9.45 | 3.85 | 1.4% | 0.00 | 0.70 | 1.8% | 17.2% | 56.5% | 38.5% | ||||||||
| 27 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 280.72 | 15.44 | 8.85 | 3.1% | 0.00 | 1.60 | 7.1% | 6.9% | 81.8% | 115.8% | ||||||||
| 31 May 24 | Q1 Mar 2024 | 1 | 31 Dec 2024 | 262.14 | 59.51 | 48.48 | 18.5% | 5.50 | 9.00 | 17.9% | 4.7% | 3008.1% | 161493.3% | ||||||||
| 26 Feb 24 | Q4 Dec 2023 | 4 | 31 Dec 2023 | 319.16 | 7.19 | -1.67 | -0.5% | 1.00 | -0.30 | 4.1% | 0.9% | 126.6% | 103.6% | ||||||||
| 27 Nov 23 | Q3 Sep 2023 | 3 | 31 Dec 2023 | 332.87 | 16.86 | 6.26 | 1.9% | 0.00 | 1.20 | 10.4% | 13.0% | 52.6% | 55.4% | ||||||||
| 28 Aug 23 | Q2 Jun 2023 | 2 | 31 Dec 2023 | 301.46 | 11.56 | 4.10 | 1.4% | 2.50 | 0.80 | 9.6% | 7.4% | 13570.0% | 55.3% | ||||||||
| 25 May 23 | Q1 Mar 2023 | 1 | 31 Dec 2023 | 275.03 | 6.46 | 0.03 | 0.0% | 0.00 | 0.00 | 14.6% | 16.4% | 99.9% | 99.7% | ||||||||
| 27 Feb 23 | Q4 Dec 2022 | 4 | 31 Dec 2022 | 322.08 | 55.78 | 46.75 | 14.5% | 6.50 | 8.70 | 15.8% | 4.1% | 233.6% | 161.2% | ||||||||
| 25 Nov 22 | Q3 Sep 2022 | 3 | 31 Dec 2022 | 382.77 | 26.47 | 14.02 | 3.7% | 0.00 | 2.60 | 17.6% | 6.3% | 430.7% | 45.4% | ||||||||
| 26 Aug 22 | Q2 Jun 2022 | 2 | 31 Dec 2022 | 325.51 | 11.90 | 2.64 | 0.8% | 0.00 | 0.50 | 1.1% | 0.5% | 74.4% | 60.7% | ||||||||
| 27 May 22 | Q1 Mar 2022 | 1 | 31 Dec 2022 | 329.18 | 23.90 | 10.33 | 3.1% | 2.50 | 1.90 | 2.0% | 6.7% | 42.3% | 6.1% | ||||||||
| 25 Feb 22 | Q4 Dec 2021 | 4 | 31 Dec 2021 | 335.91 | 22.68 | 17.90 | 5.3% | 2.00 | 3.30 | 6.7% | 5.4% | 30.2% | 33.6% | ||||||||
| 25 Nov 21 | Q3 Sep 2021 | 3 | 31 Dec 2021 | 360.10 | 36.26 | 25.65 | 7.1% | 0.00 | 4.80 | 11.2% | 19.1% | 1461.2% | 58.8% | ||||||||
| 27 Aug 21 | Q2 Jun 2021 | 2 | 31 Dec 2021 | 323.75 | 9.68 | 1.64 | 0.5% | 0.00 | 0.30 | 5.0% | 46.2% | 85.1% | 114.4% | ||||||||
| 27 May 21 | Q1 Mar 2021 | 1 | 31 Dec 2021 | 308.39 | 19.01 | 11.00 | 3.6% | 2.50 | 2.00 | 3.2% | 31.6% | 59.2% | 250.8% | ||||||||
| 25 Feb 21 | Q4 Dec 2020 | 4 | 31 Dec 2020 | 318.60 | 31.36 | 26.94 | 8.5% | 0.00 | 5.00 | 5.4% | 6.9% | 66.8% | 53.7% | ||||||||
| 27 Nov 20 | Q3 Sep 2020 | 3 | 31 Dec 2020 | 302.33 | 23.51 | 16.16 | 5.3% | 0.00 | 3.00 | 36.5% | 19.5% | 241.7% | 142.8% | ||||||||
| 27 Aug 20 | Q2 Jun 2020 | 2 | 31 Dec 2020 | 221.47 | -8.63 | -11.40 | -5.2% | 0.00 | -2.10 | 5.5% | 39.1% | 463.5% | 488.9% | ||||||||
| 28 May 20 | Q1 Mar 2020 | 1 | 31 Dec 2020 | 234.39 | 11.48 | 3.14 | 1.3% | 0.00 | 0.60 | 21.3% | 48.9% | 82.1% | 168.3% | ||||||||
| 27 Feb 20 | Q4 Dec 2019 | 4 | 31 Dec 2019 | 297.92 | 22.57 | 17.53 | 5.9% | 0.00 | 3.30 | 17.8% | 73.9% | 163.3% | 0.6% | ||||||||
| 28 Nov 19 | Q3 Sep 2019 | 3 | 31 Dec 2019 | 252.95 | 14.29 | 6.66 | 2.6% | 0.00 | 1.20 | 58.9% | 64.6% | 127.0% | 102.4% | ||||||||
| 29 Aug 19 | Q2 Jun 2019 | 2 | 31 Dec 2019 | 159.16 | 9.84 | 2.93 | 1.8% | 36.85 | 0.50 | 1.1% | 1.3% | 150.8% | 92.3% | ||||||||
| 30 May 19 | Q1 Mar 2019 | 1 | 31 Dec 2019 | 157.46 | 7.18 | 1.17 | 0.7% | 0.00 | 0.20 | 8.1% | 64.3% | 93.3% | 91.2% | ||||||||
| 28 Feb 19 | Q4 Dec 2018 | 4 | 31 Dec 2018 | 171.35 | 29.04 | 17.43 | 10.2% | 0.00 | 3.20 | 11.5% | 38.5% | 106.3% | 257.2% | ||||||||
| 29 Nov 18 | Q3 Sep 2018 | 3 | 31 Dec 2018 | 153.64 | -265.87 | -274.57 | -178.7% | 0.00 | -51.10 | 4.7% | 79.5% | 816.8% | 2233.9% | ||||||||
| 29 Aug 18 | Q2 Jun 2018 | 2 | 31 Dec 2018 | 161.28 | 41.59 | 38.31 | 23.8% | 4.25 | 7.10 | 68.3% | 112.3% | 189.9% | 10.5% | ||||||||
| 30 May 18 | Q1 Mar 2018 | 1 | 31 Dec 2018 | 95.84 | 15.55 | 13.21 | 13.8% | 0.00 | 2.60 | 22.5% | 24.9% | 219.2% | 34.6% | ||||||||
| 27 Feb 18 | Q4 Dec 2017 | 4 | 31 Dec 2017 | 123.72 | -6.40 | -11.09 | -9.0% | 0.00 | -2.20 | 44.5% | 95.2% | 186.2% | 61.2% | ||||||||
| 29 Nov 17 | Q3 Sep 2017 | 3 | 31 Dec 2017 | 85.60 | 14.67 | 12.87 | 15.0% | 0.00 | 2.60 | 12.7% | 141.2% | 62.9% | 153.1% | ||||||||
| 29 Aug 17 | Q2 Jun 2017 | 2 | 31 Dec 2017 | 75.95 | 37.62 | 34.67 | 45.6% | 4.25 | 6.90 | 1.1% | 182.3% | 71.6% | 0.6% | ||||||||
| 31 May 17 | Q1 Mar 2017 | 1 | 31 Dec 2017 | 76.76 | 22.34 | 20.21 | 26.3% | 0.00 | 4.00 | 21.1% | 300.0% | 170.8% | 82.6% | ||||||||
| 28 Feb 17 | Q4 Dec 2016 | 4 | 31 Dec 2016 | 63.39 | -24.47 | -28.54 | -45.0% | 0.00 | -5.70 | 78.6% | 198.3% | 17.9% | 298.6% | ||||||||
| 29 Nov 16 | Q3 Sep 2016 | 3 | 31 Dec 2016 | 35.49 | -17.96 | -24.21 | -68.2% | 2.00 | -4.90 | 31.9% | 48.4% | 170.2% | 195.8% | ||||||||
| 25 Aug 16 | Q2 Jun 2016 | 2 | 31 Dec 2016 | 26.91 | 37.05 | 34.48 | 128.2% | 2.00 | 6.90 | 40.2% | 61.2% | 70.4% | 19.4% | ||||||||
| 30 May 16 | Q1 Mar 2016 | 1 | 31 Dec 2016 | 19.19 | 119.41 | 116.42 | 606.7% | 0.00 | 23.30 | 9.7% | 72.2% | 710.0% | 474.4% | ||||||||
| 26 Feb 16 | Q4 Dec 2015 | 4 | 31 Dec 2015 | 21.25 | 0.10 | 14.37 | 67.7% | 0.00 | 2.80 | 69.1% | 75.1% | 275.6% | 55.2% | ||||||||
| 26 Nov 15 | Q3 Sep 2015 | 3 | 31 Dec 2015 | 68.81 | -3.41 | -8.19 | -11.9% | 0.00 | -1.60 | 0.7% | 12.4% | 128.3% | 133.4% | ||||||||
| 27 Aug 15 | Q2 Jun 2015 | 2 | 31 Dec 2015 | 69.30 | 34.66 | 28.87 | 41.7% | 2.00 | 5.80 | 0.4% | 11.7% | 42.4% | 19.9% | ||||||||
| 28 May 15 | Q1 Mar 2015 | 1 | 31 Dec 2015 | 69.01 | 26.05 | 20.27 | 29.4% | 2.00 | 4.10 | 19.0% | 5.6% | 36.9% | 12.9% | ||||||||
| 26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 85.20 | 26.41 | 32.10 | 37.7% | 0.00 | 6.40 | 8.4% | 2.5% | 30.9% | 335.9% |
| EPS | 9.57 sen |
| Trailing PE (Sector Median: 12.6) | 6.4 |
| PEG | 0.06 |
| Altman Z | 1.7 |
| Beaver | 0.205 |
| Current Ratio | 2.89 |
| Debt-Equity (DE) Ratio | 0.37 |
| FCF Yield | 18.4 % |
| Revenue QoQ | -0.04 % |
| Revenue YoY | -2.51% |
| Profit QoQ | 69.76 % |
| Profit YoY | 418.06 % |
| Profit Margin (Sector Median: 5.8) | 4.87 % |
| ROE (ROIC: 4.4) | 4.68 % |
| Dividend Per Share (DPS) | 3.0 sen |
| Dividend Yield (DY) | 4.92 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.8) | |
| ROE (ROIC: 3.78) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 3 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 2.04 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 9.31 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 56.15 |
| Expected Revenue (M) | 1513.42 |
| Expected Growth (%) | 11.0 |
No transaction in the last 2 months.
Market Cap: 327 M.
Market Cap Class: Small caps
Number of Shares: 537 M.
Adjusted Float: 36.9%.
Stock highly correlated with
SMTRACK (88%)
GENTING (87%)
TMCLIFE (87%)
GMUTUAL (86%)
Kumpulan Perangsang Selangor Berhad, an investment holding company, is engaged in contracting works related to infrastructure and utilities, and also provides management services. The company provides management and consultancy services; owns and manages golf club. It is also engaged in construction works and granite quarrying, property investment and hotel operations; property development and management; development of tourist resort; and also landscaping and golf maintenance work. It is also involved in the operation, maintenance, construction and commission of water treatment plant and facilities, and also undertakes contract works relating to the water industry activities. The company was founded in 1975 and is based in Shah Alam, Malaysia. Kumpulan Perangsang Selangor Berhad operates as a subsidiary of Kumpulan Darul Ehsan Berhad.
Sectors: Trading & Services, Water Utilities, Infrastructure (IPC), Telco, Diversified Industrials, Industrial Products & Services
Code: 5843
Website: http://www.kps.com.my
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 29-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Darul Ehsan Investment Group Berhad | 57.88% | 189.6 |
| Perbadanan Kemajuan Negeri Selangor | 5.51% | 18.05 |
| Ng Chiew Eng @ Ng Chiew Ming | 4.84% | 15.85 |
| Tabung Warisan Negeri Selangor | 1.56% | 5.11 |
| Noor Azman @ Noor Hizam B. Mohd Nurdin | 0.75% | 2.46 |
| Lim Chee Meng | 0.52% | 1.7 |
| Ra Wha Hyun | 0.49% | 1.61 |
| Chin Kan Sin | 0.48% | 1.57 |
| Ting Yi En | 0.36% | 1.18 |
| Helly Lyke Tabalujan | 0.3% | 0.98 |
| Ngu Kee Leng | 0.23% | 0.75 |
| Lee Boon Keat | 0.22% | 0.72 |
| KAF Core Income Fund | 0.21% | 0.69 |
| Olive Lim Swee Lian | 0.2% | 0.66 |
| Mal Monte Sdn Bhd | 0.2% | 0.66 |
| Goo Meng Seng | 0.2% | 0.66 |
| Juma'ah Binti Moktar | 0.2% | 0.66 |
| Lee Bee Lian | 0.2% | 0.66 |
| Chai Chin Foo | 0.19% | 0.62 |
| Tactical Investment Fund | 0.19% | 0.62 |
| Tan Chee Wee | 0.19% | 0.62 |
| Tan Jin Tuan | 0.19% | 0.62 |
| Teh Cheong Hua | 0.17% | 0.56 |
| Ng Chai Hock | 0.17% | 0.56 |
| Sai Yee @ Sia Say Yee | 0.16% | 0.52 |