[KPSCB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -11.76%
YoY- 307.41%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 955,018 971,636 943,300 931,516 898,578 782,904 657,034 28.40%
PBT 18,488 22,912 20,033 24,034 27,366 21,848 17,817 2.50%
Tax -4,570 -6,100 -3,855 -5,492 -6,352 -4,984 -3,989 9.51%
NP 13,918 16,812 16,178 18,542 21,014 16,864 13,828 0.43%
-
NP to SH 13,916 16,812 16,176 18,540 21,012 16,864 13,832 0.40%
-
Tax Rate 24.72% 26.62% 19.24% 22.85% 23.21% 22.81% 22.39% -
Total Cost 941,100 954,824 927,122 912,973 877,564 766,040 643,206 28.97%
-
Net Worth 518,873 298,610 292,697 289,741 286,784 279,393 273,480 53.43%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 518,873 298,610 292,697 289,741 286,784 279,393 273,480 53.43%
NOSH 162,609 147,827 147,827 147,827 147,827 147,827 147,827 6.57%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.46% 1.73% 1.72% 1.99% 2.34% 2.15% 2.10% -
ROE 2.68% 5.63% 5.53% 6.40% 7.33% 6.04% 5.06% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 646.04 657.28 638.11 630.14 607.86 529.61 444.46 28.40%
EPS 9.16 11.36 10.94 12.55 14.22 11.40 9.36 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.51 2.02 1.98 1.96 1.94 1.89 1.85 53.43%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 586.68 596.89 579.48 572.24 552.01 480.95 403.62 28.40%
EPS 8.55 10.33 9.94 11.39 12.91 10.36 8.50 0.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1875 1.8344 1.7981 1.7799 1.7617 1.7163 1.68 53.43%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.59 0.63 0.59 0.60 0.52 0.60 0.535 -
P/RPS 0.09 0.10 0.09 0.10 0.09 0.11 0.12 -17.49%
P/EPS 6.27 5.54 5.39 4.78 3.66 5.26 5.72 6.32%
EY 15.96 18.05 18.55 20.90 27.33 19.01 17.49 -5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.31 0.30 0.31 0.27 0.32 0.29 -30.02%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 26/05/23 24/02/23 29/11/22 26/08/22 03/06/22 25/02/22 -
Price 0.54 0.565 0.67 0.615 0.62 0.62 0.56 -
P/RPS 0.08 0.09 0.10 0.10 0.10 0.12 0.13 -27.71%
P/EPS 5.74 4.97 6.12 4.90 4.36 5.43 5.98 -2.70%
EY 17.43 20.13 16.33 20.39 22.93 18.40 16.71 2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.28 0.34 0.31 0.32 0.33 0.30 -37.08%

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