Financials Kumpulan Perangsang Selangor

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 03:30:00 10/05/2024 am IST			5-day change	1st Jan Change
0.76 ^MYR	+0.66%		0.00%	+4.83%

26/03	Kumpulan Perangsang Selangor Berhad Announces Special Dividend for the Financial Year Ending 31 December 2024, Payable on 30 April 2024	CI
26/03	Kumpulan Perangsang Selangor Berhad Announces Single Tier Final Dividend in Respect of the Financial Year Ended 31 December 2023, Payable on 25 June 2024	CI

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	494.4	386.9	373.5	389.6	408.4	-	-
Enterprise Value (EV) ¹	494.4	386.9	366.5	389.6	213.9	408.4	408.4
P/E ratio	14.2 x	6.86 x	5.07 x	45.3 x	19.7 x	15.8 x	13.6 x
Yield	-	2.78%	2.88%	-	3.16%	3.46%	4.08%
Capitalization / Revenue	-	0.29 x	0.27 x	0.37 x	0.36 x	0.34 x	0.31 x
EV / Revenue	-	0.29 x	0.27 x	0.37 x	0.19 x	0.34 x	0.31 x
EV / EBITDA	-	2.5 x	5.23 x	4.26 x	1.71 x	2.86 x	2.62 x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Price to Book	-	-	0.35 x	-	0.37 x	0.37 x	0.35 x
Nbr of stocks (in thousands)	5,37,385	5,37,385	5,37,385	5,37,385	5,37,385	-	-
Reference price ²	0.9200	0.7200	0.6950	0.7250	0.7600	0.7600	0.7600
Announcement Date	25/02/21	25/02/22	27/02/23	26/02/24	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	-	1,328	1,360	1,046	1,130	1,216	1,322
EBITDA ¹	-	154.7	70.05	91.53	125	143	156
EBIT ¹	-	104.5	16.55	39.56	42.15	48.85	57.9
Operating Margin	-	7.87%	1.22%	3.78%	3.73%	4.02%	4.38%
Earnings before Tax (EBT) ¹	-	-	118.1	16.64	41.67	53.67	74
Net income ¹	34.83	56.19	73.74	8.722	20.35	25.65	30.2
Net margin	-	4.23%	5.42%	0.83%	1.8%	2.11%	2.28%
EPS ²	0.0650	0.1050	0.1370	0.0160	0.0385	0.0480	0.0560
Free Cash Flow	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share ²	-	0.0200	0.0200	-	0.0240	0.0263	0.0310
Announcement Date	25/02/21	25/02/22	27/02/23	26/02/24	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-
Net Cash position ¹	-	-	7.01	-	195	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	5.7%	7.01%	-	1.73%	2.35%	2.7%
ROA (Net income/ Total Assets)	-	2.54%	3.32%	-	1%	1.3%	1.5%
Assets ¹	-	2,213	2,222	-	2,035	1,973	2,013
Book Value Per Share ²	-	-	1.980	-	2.060	2.060	2.150
Cash Flow per Share	-	-	-	-	-	-	-
Capex	-	-	-	-	-	-	-
Capex / Sales	-	-	-	-	-	-	-
Announcement Date	25/02/21	25/02/22	27/02/23	26/02/24	-	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

UNDERPERFORM

Number of Analysts

Last Close Price

0.76 MYR

Average target price

0.6533 MYR

Spread / Average Target

-14.04%

	1st Jan change	Capi.
KUMPULAN PERANGSANG SELANGOR	+4.83%	86.18M
ATLAS COPCO AB	+14.95%	87.2B
PARKER-HANNIFIN CORPORATION	+21.80%	72.13B
INGERSOLL RAND INC.	+18.00%	36.82B
XYLEM INC.	+25.04%	34.67B
FANUC CORPORATION	+11.38%	28.34B
FORTIVE CORPORATION	+4.41%	27.06B
SANDVIK AB	+6.42%	26.98B
TECHTRONIC INDUSTRIES CO. LTD.	+22.73%	26.3B
DOVER CORPORATION	+20.64%	25.5B