[KPSCB] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 305.27%
YoY- 252.94%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 698,637 449,289 195,726 657,034 449,403 367,602 193,463 135.19%
PBT 18,026 13,683 5,462 17,817 5,285 6,118 3,619 191.37%
Tax -4,119 -3,176 -1,246 -3,989 -1,878 -1,825 -1,158 132.83%
NP 13,907 10,507 4,216 13,828 3,407 4,293 2,461 216.92%
-
NP to SH 13,905 10,506 4,216 13,832 3,413 4,269 2,438 218.88%
-
Tax Rate 22.85% 23.21% 22.81% 22.39% 35.53% 29.83% 32.00% -
Total Cost 684,730 438,782 191,510 643,206 445,996 363,309 191,002 134.05%
-
Net Worth 289,741 286,784 279,393 273,480 264,610 264,610 263,132 6.62%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 289,741 286,784 279,393 273,480 264,610 264,610 263,132 6.62%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.99% 2.34% 2.15% 2.10% 0.76% 1.17% 1.27% -
ROE 4.80% 3.66% 1.51% 5.06% 1.29% 1.61% 0.93% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 472.60 303.93 132.40 444.46 304.01 248.67 130.87 135.19%
EPS 9.41 7.11 2.85 9.36 2.31 2.89 1.65 218.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.94 1.89 1.85 1.79 1.79 1.78 6.62%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 429.64 276.30 120.37 404.06 276.37 226.06 118.97 135.20%
EPS 8.55 6.46 2.59 8.51 2.10 2.63 1.50 218.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7818 1.7636 1.7182 1.6818 1.6273 1.6273 1.6182 6.62%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.60 0.52 0.60 0.535 0.53 0.52 0.58 -
P/RPS 0.13 0.17 0.45 0.12 0.17 0.21 0.44 -55.60%
P/EPS 6.38 7.32 21.04 5.72 22.96 18.01 35.17 -67.92%
EY 15.68 13.67 4.75 17.49 4.36 5.55 2.84 212.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.32 0.29 0.30 0.29 0.33 -4.07%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 03/06/22 25/02/22 29/11/21 29/09/21 25/05/21 -
Price 0.615 0.62 0.62 0.56 0.545 0.53 0.565 -
P/RPS 0.13 0.20 0.47 0.13 0.18 0.21 0.43 -54.92%
P/EPS 6.54 8.72 21.74 5.98 23.61 18.35 34.26 -66.81%
EY 15.29 11.46 4.60 16.71 4.24 5.45 2.92 201.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.33 0.30 0.30 0.30 0.32 -2.09%

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