[KPSCB] YoY Annual (Unaudited) Result on 31-Dec-2018 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
01-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
YoY- -10.51%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 657,034 735,994 954,399 775,739 616,968 557,471 526,041 3.77%
PBT 17,817 -5,915 9,490 17,396 16,425 12,751 37,843 -11.78%
Tax -3,989 -3,735 -2,898 -6,751 -4,501 -4,353 -5,982 -6.52%
NP 13,828 -9,650 6,592 10,645 11,924 8,398 31,861 -12.97%
-
NP to SH 13,832 -9,044 6,489 10,473 11,703 8,084 31,716 -12.90%
-
Tax Rate 22.39% - 30.54% 38.81% 27.40% 34.14% 15.81% -
Total Cost 643,206 745,644 947,807 765,094 605,044 549,073 494,180 4.48%
-
Net Worth 273,480 263,132 270,523 266,088 254,262 243,914 233,566 2.66%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 273,480 263,132 270,523 266,088 254,262 243,914 233,566 2.66%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 2.10% -1.31% 0.69% 1.37% 1.93% 1.51% 6.06% -
ROE 5.06% -3.44% 2.40% 3.94% 4.60% 3.31% 13.58% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 444.46 497.87 645.62 524.76 417.36 377.11 355.85 3.77%
EPS 9.36 -6.12 4.39 7.08 7.92 5.47 21.45 -12.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.78 1.83 1.80 1.72 1.65 1.58 2.66%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 403.62 452.13 586.30 476.54 379.01 342.46 323.15 3.77%
EPS 8.50 -5.56 3.99 6.43 7.19 4.97 19.48 -12.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.6164 1.6619 1.6346 1.562 1.4984 1.4348 2.66%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.535 0.505 0.495 0.48 0.51 0.51 0.525 -
P/RPS 0.12 0.10 0.08 0.09 0.12 0.14 0.15 -3.64%
P/EPS 5.72 -8.25 11.28 6.78 6.44 9.33 2.45 15.16%
EY 17.49 -12.11 8.87 14.76 15.52 10.72 40.87 -13.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.27 0.27 0.30 0.31 0.33 -2.12%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/03/21 28/02/20 01/03/19 26/02/18 27/02/17 29/02/16 -
Price 0.56 0.605 0.47 0.515 0.545 0.52 0.615 -
P/RPS 0.13 0.12 0.07 0.10 0.13 0.14 0.17 -4.36%
P/EPS 5.98 -9.89 10.71 7.27 6.88 9.51 2.87 13.00%
EY 16.71 -10.11 9.34 13.76 14.53 10.52 34.89 -11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.26 0.29 0.32 0.32 0.39 -4.27%

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