[KPSCB] QoQ 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- 1317.17%
YoY- 206.65%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 249,348 253,563 195,726 207,631 81,801 174,139 193,463 18.41%
PBT 4,343 8,221 5,462 12,532 -833 2,500 3,619 12.91%
Tax -943 -1,930 -1,246 -2,111 -53 -667 -1,158 -12.78%
NP 3,400 6,291 4,216 10,421 -886 1,833 2,461 24.02%
-
NP to SH 3,399 6,290 4,216 10,419 -856 1,831 2,438 24.77%
-
Tax Rate 21.71% 23.48% 22.81% 16.84% - 26.68% 32.00% -
Total Cost 245,948 247,272 191,510 197,210 82,687 172,306 191,002 18.34%
-
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 1.36% 2.48% 2.15% 5.02% -1.08% 1.05% 1.27% -
ROE 1.17% 2.19% 1.51% 3.81% -0.32% 0.69% 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 168.68 171.53 132.40 140.46 55.34 117.80 130.87 18.41%
EPS 2.30 4.26 2.85 7.05 -0.58 1.24 1.65 24.75%
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 153.34 155.93 120.37 127.69 50.31 107.09 118.97 18.41%
EPS 2.09 3.87 2.59 6.41 -0.53 1.13 1.50 24.72%
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 0.36 0.30 0.45 0.38 0.96 0.44 0.44 -12.51%
P/EPS 26.09 12.22 21.04 7.59 -91.53 41.98 35.17 -18.03%
EY 3.83 8.18 4.75 13.17 -1.09 2.38 2.84 22.04%
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 0.36 0.36 0.47 0.40 0.98 0.45 0.43 -11.16%
P/EPS 26.75 14.57 21.74 7.95 -94.12 42.79 34.26 -15.19%
EY 3.74 6.86 4.60 12.59 -1.06 2.34 2.92 17.92%
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