[KPSCB] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -249.39%
YoY- -123.6%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 773,852 735,994 692,688 655,078 925,964 954,399 953,673 -12.99%
PBT 14,476 -5,915 2,418 -1,470 3,412 9,490 14,396 0.36%
Tax -4,632 -3,735 -1,482 -1,020 -1,364 -2,898 -5,326 -8.87%
NP 9,844 -9,650 936 -2,490 2,048 6,592 9,069 5.61%
-
NP to SH 9,752 -9,044 966 -2,444 1,636 6,489 8,916 6.15%
-
Tax Rate 32.00% - 61.29% - 39.98% 30.54% 37.00% -
Total Cost 764,008 745,644 691,752 657,568 923,916 947,807 944,604 -13.17%
-
Net Worth 263,132 263,132 272,001 269,045 270,523 270,523 269,045 -1.46%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 263,132 263,132 272,001 269,045 270,523 270,523 269,045 -1.46%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 1.27% -1.31% 0.14% -0.38% 0.22% 0.69% 0.95% -
ROE 3.71% -3.44% 0.36% -0.91% 0.60% 2.40% 3.31% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 523.48 497.87 468.58 443.14 626.38 645.62 645.13 -12.99%
EPS 6.60 -6.12 0.65 -1.66 1.12 4.39 6.03 6.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.78 1.84 1.82 1.83 1.83 1.82 -1.46%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 475.38 452.13 425.53 402.42 568.83 586.30 585.85 -12.99%
EPS 5.99 -5.56 0.59 -1.50 1.01 3.99 5.48 6.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6164 1.6164 1.6709 1.6528 1.6619 1.6619 1.6528 -1.47%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.58 0.505 0.44 0.36 0.36 0.495 0.48 -
P/RPS 0.11 0.10 0.09 0.08 0.06 0.08 0.07 35.12%
P/EPS 8.79 -8.25 67.29 -21.77 32.53 11.28 7.96 6.82%
EY 11.37 -12.11 1.49 -4.59 3.07 8.87 12.57 -6.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.24 0.20 0.20 0.27 0.26 17.20%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 26/03/21 27/11/20 27/08/20 29/06/20 28/02/20 28/11/19 -
Price 0.565 0.605 0.48 0.41 0.33 0.47 0.47 -
P/RPS 0.11 0.12 0.10 0.09 0.05 0.07 0.07 35.12%
P/EPS 8.56 -9.89 73.40 -24.80 29.82 10.71 7.79 6.47%
EY 11.68 -10.11 1.36 -4.03 3.35 9.34 12.83 -6.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.26 0.23 0.18 0.26 0.26 14.83%

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