[KPSCB] QoQ Cumulative 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- -69.52%
YoY- 72.93%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 943,300 698,637 449,289 195,726 657,034 449,403 367,602 87.11%
PBT 20,033 18,026 13,683 5,462 17,817 5,285 6,118 120.03%
Tax -3,855 -4,119 -3,176 -1,246 -3,989 -1,878 -1,825 64.40%
NP 16,178 13,907 10,507 4,216 13,828 3,407 4,293 141.57%
-
NP to SH 16,176 13,905 10,506 4,216 13,832 3,413 4,269 142.46%
-
Tax Rate 19.24% 22.85% 23.21% 22.81% 22.39% 35.53% 29.83% -
Total Cost 927,122 684,730 438,782 191,510 643,206 445,996 363,309 86.42%
-
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% 4.80% 3.66% 1.51% 5.06% 1.29% 1.61% -
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 638.11 472.60 303.93 132.40 444.46 304.01 248.67 87.11%
EPS 10.94 9.41 7.11 2.85 9.36 2.31 2.89 142.30%
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 579.48 429.18 276.00 120.24 403.62 276.07 225.82 87.11%
EPS 9.94 8.54 6.45 2.59 8.50 2.10 2.62 142.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7981 1.7799 1.7617 1.7163 1.68 1.6255 1.6255 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 0.13 0.17 0.45 0.12 0.17 0.21 -43.06%
P/EPS 5.39 6.38 7.32 21.04 5.72 22.96 18.01 -55.15%
EY 18.55 15.68 13.67 4.75 17.49 4.36 5.55 123.05%
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 0.13 0.20 0.47 0.13 0.18 0.21 -38.93%
P/EPS 6.12 6.54 8.72 21.74 5.98 23.61 18.35 -51.81%
EY 16.33 15.29 11.46 4.60 16.71 4.24 5.45 107.42%
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