[KPSCB] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -33.5%
YoY- 16.94%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,001,932 971,520 990,483 943,300 906,268 738,721 659,297 32.14%
PBT 20,149 15,596 20,300 20,034 30,558 25,382 19,661 1.64%
Tax -3,361 -2,966 -4,135 -3,856 -6,230 -5,340 -4,077 -12.07%
NP 16,788 12,630 16,165 16,178 24,328 20,042 15,584 5.08%
-
NP to SH 16,783 12,627 16,162 16,175 24,324 20,069 15,610 4.94%
-
Tax Rate 16.68% 19.02% 20.37% 19.25% 20.39% 21.04% 20.74% -
Total Cost 985,144 958,890 974,318 927,122 881,940 718,679 643,713 32.76%
-
Net Worth 317,595 518,873 298,610 292,697 289,741 286,784 279,393 8.91%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 317,595 518,873 298,610 292,697 289,741 286,784 279,393 8.91%
NOSH 162,609 162,609 147,827 147,827 147,827 147,827 147,827 6.55%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.68% 1.30% 1.63% 1.72% 2.68% 2.71% 2.36% -
ROE 5.28% 2.43% 5.41% 5.53% 8.40% 7.00% 5.59% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 643.57 657.20 670.03 638.11 613.06 499.72 445.99 27.66%
EPS 10.78 8.54 10.93 10.94 16.45 13.58 10.56 1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 3.51 2.02 1.98 1.96 1.94 1.89 5.21%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 616.16 597.45 609.12 580.10 557.33 454.29 405.45 32.14%
EPS 10.32 7.77 9.94 9.95 14.96 12.34 9.60 4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9531 3.1909 1.8364 1.80 1.7818 1.7636 1.7182 8.90%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.545 0.59 0.63 0.59 0.60 0.52 0.60 -
P/RPS 0.08 0.09 0.09 0.09 0.10 0.10 0.13 -27.62%
P/EPS 5.06 6.91 5.76 5.39 3.65 3.83 5.68 -7.40%
EY 19.78 14.48 17.35 18.55 27.42 26.11 17.60 8.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.17 0.31 0.30 0.31 0.27 0.32 -10.69%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 25/08/23 26/05/23 24/02/23 29/11/22 26/08/22 03/06/22 -
Price 0.59 0.54 0.565 0.67 0.615 0.62 0.62 -
P/RPS 0.09 0.08 0.08 0.10 0.10 0.12 0.14 -25.49%
P/EPS 5.47 6.32 5.17 6.12 3.74 4.57 5.87 -4.59%
EY 18.27 15.82 19.35 16.33 26.76 21.90 17.03 4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.15 0.28 0.34 0.31 0.32 0.33 -8.24%

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