[KPSCB] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -27.22%
YoY- -38.04%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 692,688 655,078 925,964 954,399 953,673 960,474 1,005,812 -21.96%
PBT 2,418 -1,470 3,412 9,490 14,396 16,498 25,476 -79.10%
Tax -1,482 -1,020 -1,364 -2,898 -5,326 -6,032 -8,188 -67.90%
NP 936 -2,490 2,048 6,592 9,069 10,466 17,288 -85.61%
-
NP to SH 966 -2,444 1,636 6,489 8,916 10,354 17,064 -85.17%
-
Tax Rate 61.29% - 39.98% 30.54% 37.00% 36.56% 32.14% -
Total Cost 691,752 657,568 923,916 947,807 944,604 950,008 988,524 -21.12%
-
Net Worth 272,001 269,045 270,523 270,523 269,045 269,045 267,567 1.09%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 272,001 269,045 270,523 270,523 269,045 269,045 267,567 1.09%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.14% -0.38% 0.22% 0.69% 0.95% 1.09% 1.72% -
ROE 0.36% -0.91% 0.60% 2.40% 3.31% 3.85% 6.38% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 468.58 443.14 626.38 645.62 645.13 649.73 680.40 -21.96%
EPS 0.65 -1.66 1.12 4.39 6.03 7.00 11.56 -85.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.82 1.83 1.83 1.82 1.82 1.81 1.09%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 425.98 402.85 569.44 586.93 586.48 590.66 618.54 -21.96%
EPS 0.59 -1.50 1.01 3.99 5.48 6.37 10.49 -85.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6727 1.6545 1.6636 1.6636 1.6545 1.6545 1.6455 1.09%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.44 0.36 0.36 0.495 0.48 0.50 0.52 -
P/RPS 0.09 0.08 0.06 0.08 0.07 0.08 0.08 8.14%
P/EPS 67.29 -21.77 32.53 11.28 7.96 7.14 4.50 503.97%
EY 1.49 -4.59 3.07 8.87 12.57 14.01 22.20 -83.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.20 0.27 0.26 0.27 0.29 -11.82%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 29/06/20 28/02/20 28/11/19 30/08/19 27/05/19 -
Price 0.48 0.41 0.33 0.47 0.47 0.48 0.53 -
P/RPS 0.10 0.09 0.05 0.07 0.07 0.07 0.08 15.99%
P/EPS 73.40 -24.80 29.82 10.71 7.79 6.85 4.59 531.53%
EY 1.36 -4.03 3.35 9.34 12.83 14.59 21.78 -84.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.18 0.26 0.26 0.26 0.29 -7.00%

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