[KPSCB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -20.05%
YoY- 370.76%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 449,289 195,726 657,034 449,403 367,602 193,463 735,994 -28.10%
PBT 13,683 5,462 17,817 5,285 6,118 3,619 -5,915 -
Tax -3,176 -1,246 -3,989 -1,878 -1,825 -1,158 -3,735 -10.27%
NP 10,507 4,216 13,828 3,407 4,293 2,461 -9,650 -
-
NP to SH 10,506 4,216 13,832 3,413 4,269 2,438 -9,044 -
-
Tax Rate 23.21% 22.81% 22.39% 35.53% 29.83% 32.00% - -
Total Cost 438,782 191,510 643,206 445,996 363,309 191,002 745,644 -29.84%
-
Net Worth 286,784 279,393 273,480 264,610 264,610 263,132 263,132 5.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 286,784 279,393 273,480 264,610 264,610 263,132 263,132 5.92%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.34% 2.15% 2.10% 0.76% 1.17% 1.27% -1.31% -
ROE 3.66% 1.51% 5.06% 1.29% 1.61% 0.93% -3.44% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 303.93 132.40 444.46 304.01 248.67 130.87 497.87 -28.10%
EPS 7.11 2.85 9.36 2.31 2.89 1.65 -6.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.89 1.85 1.79 1.79 1.78 1.78 5.92%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 276.30 120.37 404.06 276.37 226.06 118.97 452.61 -28.10%
EPS 6.46 2.59 8.51 2.10 2.63 1.50 -5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7636 1.7182 1.6818 1.6273 1.6273 1.6182 1.6182 5.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.52 0.60 0.535 0.53 0.52 0.58 0.505 -
P/RPS 0.17 0.45 0.12 0.17 0.21 0.44 0.10 42.57%
P/EPS 7.32 21.04 5.72 22.96 18.01 35.17 -8.25 -
EY 13.67 4.75 17.49 4.36 5.55 2.84 -12.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.29 0.30 0.29 0.33 0.28 -2.40%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 03/06/22 25/02/22 29/11/21 29/09/21 25/05/21 26/03/21 -
Price 0.62 0.62 0.56 0.545 0.53 0.565 0.605 -
P/RPS 0.20 0.47 0.13 0.18 0.21 0.43 0.12 40.70%
P/EPS 8.72 21.74 5.98 23.61 18.35 34.26 -9.89 -
EY 11.46 4.60 16.71 4.24 5.45 2.92 -10.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.30 0.30 0.30 0.32 0.34 -3.97%

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