[KPSCB] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 174.23%
YoY- 122.27%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 278,609 305,411 322,523 279,760 234,600 242,909 244,663 9.05%
PBT 5,366 4,482 4,176 8,896 3,517 5,728 2,008 92.68%
Tax -627 -815 -1,330 -1,338 -761 -1,525 263 -
NP 4,739 3,667 2,846 7,558 2,756 4,203 2,271 63.37%
-
NP to SH 4,738 3,666 2,846 7,555 2,755 4,203 2,270 63.39%
-
Tax Rate 11.68% 18.18% 31.85% 15.04% 21.64% 26.62% -13.10% -
Total Cost 273,870 301,744 319,677 272,202 231,844 238,706 242,392 8.48%
-
Net Worth 328,471 325,219 322,266 317,595 518,873 298,610 292,697 7.99%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 328,471 325,219 322,266 317,595 518,873 298,610 292,697 7.99%
NOSH 162,609 162,609 162,609 162,609 162,609 147,827 147,827 6.56%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 1.70% 1.20% 0.88% 2.70% 1.17% 1.73% 0.93% -
ROE 1.44% 1.13% 0.88% 2.38% 0.53% 1.41% 0.78% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 171.34 187.82 207.16 179.70 158.70 164.32 165.51 2.33%
EPS 2.91 2.25 1.83 4.85 1.81 2.84 1.54 52.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.00 2.07 2.04 3.51 2.02 1.98 1.34%
Adjusted Per Share Value based on latest NOSH - 162,609
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 171.34 187.82 198.34 172.04 144.27 149.38 150.46 9.05%
EPS 2.91 2.25 1.75 4.65 1.69 2.58 1.40 62.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.00 1.9818 1.9531 3.1909 1.8364 1.80 7.99%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.555 0.56 0.555 0.545 0.59 0.63 0.59 -
P/RPS 0.32 0.30 0.27 0.30 0.37 0.38 0.36 -7.55%
P/EPS 19.05 24.84 30.36 11.23 31.66 22.16 38.42 -37.38%
EY 5.25 4.03 3.29 8.90 3.16 4.51 2.60 59.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.27 0.27 0.17 0.31 0.30 -6.78%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 29/02/24 30/11/23 25/08/23 26/05/23 24/02/23 -
Price 0.525 0.60 0.605 0.59 0.54 0.565 0.67 -
P/RPS 0.31 0.32 0.29 0.33 0.34 0.34 0.40 -15.64%
P/EPS 18.02 26.61 33.10 12.16 28.98 19.87 43.63 -44.56%
EY 5.55 3.76 3.02 8.23 3.45 5.03 2.29 80.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.29 0.29 0.15 0.28 0.34 -16.38%

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