[KPSCB] QoQ Cumulative 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- 32.35%
YoY- 307.41%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 477,509 242,909 943,300 698,637 449,289 195,726 657,034 -19.21%
PBT 9,244 5,728 20,033 18,026 13,683 5,462 17,817 -35.50%
Tax -2,285 -1,525 -3,855 -4,119 -3,176 -1,246 -3,989 -31.09%
NP 6,959 4,203 16,178 13,907 10,507 4,216 13,828 -36.81%
-
NP to SH 6,958 4,203 16,176 13,905 10,506 4,216 13,832 -36.82%
-
Tax Rate 24.72% 26.62% 19.24% 22.85% 23.21% 22.81% 22.39% -
Total Cost 470,550 238,706 927,122 684,730 438,782 191,510 643,206 -18.85%
-
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 1.34% 1.41% 5.53% 4.80% 3.66% 1.51% 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 323.02 164.32 638.11 472.60 303.93 132.40 444.46 -19.21%
EPS 4.58 2.84 10.94 9.41 7.11 2.85 9.36 -37.98%
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 293.65 149.38 580.10 429.64 276.30 120.37 404.06 -19.21%
EPS 4.28 2.58 9.95 8.55 6.46 2.59 8.51 -36.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1909 1.8364 1.80 1.7818 1.7636 1.7182 1.6818 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 0.18 0.38 0.09 0.13 0.17 0.45 0.12 31.13%
P/EPS 12.53 22.16 5.39 6.38 7.32 21.04 5.72 68.91%
EY 7.98 4.51 18.55 15.68 13.67 4.75 17.49 -40.81%
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 0.17 0.34 0.10 0.13 0.20 0.47 0.13 19.64%
P/EPS 11.47 19.87 6.12 6.54 8.72 21.74 5.98 54.55%
EY 8.72 5.03 16.33 15.29 11.46 4.60 16.71 -35.25%
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