[KPSCB] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
03-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 21.92%
YoY- 72.93%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 943,300 931,516 898,578 782,904 657,034 599,204 735,204 18.02%
PBT 20,033 24,034 27,366 21,848 17,817 7,046 12,236 38.78%
Tax -3,855 -5,492 -6,352 -4,984 -3,989 -2,504 -3,650 3.69%
NP 16,178 18,542 21,014 16,864 13,828 4,542 8,586 52.37%
-
NP to SH 16,176 18,540 21,012 16,864 13,832 4,550 8,538 52.93%
-
Tax Rate 19.24% 22.85% 23.21% 22.81% 22.39% 35.54% 29.83% -
Total Cost 927,122 912,973 877,564 766,040 643,206 594,661 726,618 17.58%
-
Net Worth 292,697 289,741 286,784 279,393 273,480 264,610 264,610 6.93%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 292,697 289,741 286,784 279,393 273,480 264,610 264,610 6.93%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.72% 1.99% 2.34% 2.15% 2.10% 0.76% 1.17% -
ROE 5.53% 6.40% 7.33% 6.04% 5.06% 1.72% 3.23% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 638.11 630.14 607.86 529.61 444.46 405.34 497.34 18.02%
EPS 10.94 12.55 14.22 11.40 9.36 3.08 5.78 52.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.96 1.94 1.89 1.85 1.79 1.79 6.93%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 580.10 572.85 552.60 481.46 404.06 368.49 452.13 18.02%
EPS 9.95 11.40 12.92 10.37 8.51 2.80 5.25 52.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.7818 1.7636 1.7182 1.6818 1.6273 1.6273 6.93%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.59 0.60 0.52 0.60 0.535 0.53 0.52 -
P/RPS 0.09 0.10 0.09 0.11 0.12 0.13 0.10 -6.76%
P/EPS 5.39 4.78 3.66 5.26 5.72 17.22 9.00 -28.88%
EY 18.55 20.90 27.33 19.01 17.49 5.81 11.11 40.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.27 0.32 0.29 0.30 0.29 2.27%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 26/08/22 03/06/22 25/02/22 29/11/21 29/09/21 -
Price 0.67 0.615 0.62 0.62 0.56 0.545 0.53 -
P/RPS 0.10 0.10 0.10 0.12 0.13 0.13 0.11 -6.14%
P/EPS 6.12 4.90 4.36 5.43 5.98 17.70 9.18 -23.62%
EY 16.33 20.39 22.93 18.40 16.71 5.65 10.90 30.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.32 0.33 0.30 0.30 0.30 8.67%

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