[KPSCB] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -74.02%
YoY- -0.31%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,079,792 757,269 477,509 242,909 943,300 698,637 449,289 79.13%
PBT 22,316 18,140 9,244 5,728 20,033 18,026 13,683 38.43%
Tax -4,953 -3,623 -2,285 -1,525 -3,855 -4,119 -3,176 34.37%
NP 17,363 14,517 6,959 4,203 16,178 13,907 10,507 39.64%
-
NP to SH 17,359 14,513 6,958 4,203 16,176 13,905 10,506 39.63%
-
Tax Rate 22.19% 19.97% 24.72% 26.62% 19.24% 22.85% 23.21% -
Total Cost 1,062,429 742,752 470,550 238,706 927,122 684,730 438,782 80.02%
-
Net Worth 322,266 317,595 518,873 298,610 292,697 289,741 286,784 8.06%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 322,266 317,595 518,873 298,610 292,697 289,741 286,784 8.06%
NOSH 162,609 162,609 162,609 147,827 147,827 147,827 147,827 6.54%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.61% 1.92% 1.46% 1.73% 1.72% 1.99% 2.34% -
ROE 5.39% 4.57% 1.34% 1.41% 5.53% 4.80% 3.66% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 693.58 486.41 323.02 164.32 638.11 472.60 303.93 73.07%
EPS 11.15 9.32 4.58 2.84 10.94 9.41 7.11 34.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.04 3.51 2.02 1.98 1.96 1.94 4.40%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 664.04 465.70 293.65 149.38 580.10 429.64 276.30 79.13%
EPS 10.68 8.93 4.28 2.58 9.95 8.55 6.46 39.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9818 1.9531 3.1909 1.8364 1.80 1.7818 1.7636 8.06%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.555 0.545 0.59 0.63 0.59 0.60 0.52 -
P/RPS 0.08 0.11 0.18 0.38 0.09 0.13 0.17 -39.41%
P/EPS 4.98 5.85 12.53 22.16 5.39 6.38 7.32 -22.59%
EY 20.09 17.10 7.98 4.51 18.55 15.68 13.67 29.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.17 0.31 0.30 0.31 0.27 0.00%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 25/08/23 26/05/23 24/02/23 29/11/22 26/08/22 -
Price 0.605 0.59 0.54 0.565 0.67 0.615 0.62 -
P/RPS 0.09 0.12 0.17 0.34 0.10 0.13 0.20 -41.19%
P/EPS 5.43 6.33 11.47 19.87 6.12 6.54 8.72 -27.01%
EY 18.43 15.80 8.72 5.03 16.33 15.29 11.46 37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.15 0.28 0.34 0.31 0.32 -6.33%

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