[KPSCB] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 22.43%
YoY- -366.53%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 657,034 665,881 776,057 697,966 735,994 758,660 801,700 -12.39%
PBT 17,818 -2,442 939 -3,149 -5,915 505 506 967.38%
Tax -3,989 -4,502 -5,050 -4,552 -3,735 -13 -392 367.60%
NP 13,829 -6,944 -4,111 -7,701 -9,650 492 114 2329.19%
-
NP to SH 13,832 -6,356 -3,553 -7,015 -9,044 528 91 2722.20%
-
Tax Rate 22.39% - 537.81% - - 2.57% 77.47% -
Total Cost 643,205 672,825 780,168 705,667 745,644 758,168 801,586 -13.61%
-
Net Worth 273,480 264,610 264,610 263,132 263,132 272,001 269,045 1.09%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 273,480 264,610 264,610 263,132 263,132 272,001 269,045 1.09%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.10% -1.04% -0.53% -1.10% -1.31% 0.06% 0.01% -
ROE 5.06% -2.40% -1.34% -2.67% -3.44% 0.19% 0.03% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 444.46 450.45 524.98 472.15 497.87 513.21 542.32 -12.39%
EPS 9.36 -4.30 -2.40 -4.75 -6.12 0.36 0.06 2771.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.79 1.79 1.78 1.78 1.84 1.82 1.09%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 403.62 409.06 476.74 428.77 452.13 466.05 492.49 -12.39%
EPS 8.50 -3.90 -2.18 -4.31 -5.56 0.32 0.06 2593.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.6255 1.6255 1.6164 1.6164 1.6709 1.6528 1.09%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.535 0.53 0.52 0.58 0.505 0.44 0.36 -
P/RPS 0.12 0.12 0.10 0.12 0.10 0.09 0.07 43.09%
P/EPS 5.72 -12.33 -21.64 -12.22 -8.25 123.19 584.81 -95.38%
EY 17.49 -8.11 -4.62 -8.18 -12.11 0.81 0.17 2077.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.29 0.33 0.28 0.24 0.20 28.02%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 29/09/21 25/05/21 26/03/21 27/11/20 27/08/20 -
Price 0.56 0.545 0.53 0.565 0.605 0.48 0.41 -
P/RPS 0.13 0.12 0.10 0.12 0.12 0.09 0.08 38.09%
P/EPS 5.98 -12.68 -22.05 -11.91 -9.89 134.39 666.03 -95.64%
EY 16.71 -7.89 -4.53 -8.40 -10.11 0.74 0.15 2195.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.30 0.32 0.34 0.26 0.23 19.32%

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