[KPSCB] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 49.35%
YoY- -4004.4%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 659,297 657,034 665,881 776,057 697,966 735,994 758,660 -8.94%
PBT 19,661 17,818 -2,442 939 -3,149 -5,915 505 1051.27%
Tax -4,077 -3,989 -4,502 -5,050 -4,552 -3,735 -13 4532.18%
NP 15,584 13,829 -6,944 -4,111 -7,701 -9,650 492 903.20%
-
NP to SH 15,610 13,832 -6,356 -3,553 -7,015 -9,044 528 858.09%
-
Tax Rate 20.74% 22.39% - 537.81% - - 2.57% -
Total Cost 643,713 643,205 672,825 780,168 705,667 745,644 758,168 -10.34%
-
Net Worth 279,393 273,480 264,610 264,610 263,132 263,132 272,001 1.80%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 279,393 273,480 264,610 264,610 263,132 263,132 272,001 1.80%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.36% 2.10% -1.04% -0.53% -1.10% -1.31% 0.06% -
ROE 5.59% 5.06% -2.40% -1.34% -2.67% -3.44% 0.19% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 445.99 444.46 450.45 524.98 472.15 497.87 513.21 -8.94%
EPS 10.56 9.36 -4.30 -2.40 -4.75 -6.12 0.36 853.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.85 1.79 1.79 1.78 1.78 1.84 1.80%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 405.01 403.62 409.06 476.74 428.77 452.13 466.05 -8.94%
EPS 9.59 8.50 -3.90 -2.18 -4.31 -5.56 0.32 866.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7163 1.68 1.6255 1.6255 1.6164 1.6164 1.6709 1.80%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.60 0.535 0.53 0.52 0.58 0.505 0.44 -
P/RPS 0.13 0.12 0.12 0.10 0.12 0.10 0.09 27.80%
P/EPS 5.68 5.72 -12.33 -21.64 -12.22 -8.25 123.19 -87.16%
EY 17.60 17.49 -8.11 -4.62 -8.18 -12.11 0.81 680.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.30 0.29 0.33 0.28 0.24 21.16%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 03/06/22 25/02/22 29/11/21 29/09/21 25/05/21 26/03/21 27/11/20 -
Price 0.62 0.56 0.545 0.53 0.565 0.605 0.48 -
P/RPS 0.14 0.13 0.12 0.10 0.12 0.12 0.09 34.28%
P/EPS 5.87 5.98 -12.68 -22.05 -11.91 -9.89 134.39 -87.62%
EY 17.03 16.71 -7.89 -4.53 -8.40 -10.11 0.74 710.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.30 0.30 0.32 0.34 0.26 17.24%

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