[KPSCB] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 24.6%
YoY- 146.1%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,168,040 955,018 898,578 735,204 655,078 960,474 736,538 7.98%
PBT 19,696 18,488 27,366 12,236 -1,470 16,498 20,880 -0.96%
Tax -2,884 -4,570 -6,352 -3,650 -1,020 -6,032 -4,876 -8.37%
NP 16,812 13,918 21,014 8,586 -2,490 10,466 16,004 0.82%
-
NP to SH 16,808 13,916 21,012 8,538 -2,444 10,354 15,774 1.06%
-
Tax Rate 14.64% 24.72% 23.21% 29.83% - 36.56% 23.35% -
Total Cost 1,151,228 941,100 877,564 726,618 657,568 950,008 720,534 8.11%
-
Net Worth 328,471 518,873 286,784 264,610 269,045 269,045 254,262 4.35%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 328,471 518,873 286,784 264,610 269,045 269,045 254,262 4.35%
NOSH 162,609 162,609 147,827 147,827 147,827 147,827 147,827 1.59%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.44% 1.46% 2.34% 1.17% -0.38% 1.09% 2.17% -
ROE 5.12% 2.68% 7.33% 3.23% -0.91% 3.85% 6.20% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 718.31 646.04 607.86 497.34 443.14 649.73 498.24 6.28%
EPS 10.34 9.16 14.22 5.78 -1.66 7.00 10.68 -0.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 3.51 1.94 1.79 1.82 1.82 1.72 2.71%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 717.54 586.68 552.01 451.64 402.42 590.03 452.46 7.98%
EPS 10.33 8.55 12.91 5.24 -1.50 6.36 9.69 1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0178 3.1875 1.7617 1.6255 1.6528 1.6528 1.562 4.35%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.555 0.59 0.52 0.52 0.36 0.50 0.59 -
P/RPS 0.08 0.09 0.09 0.10 0.08 0.08 0.12 -6.52%
P/EPS 5.37 6.27 3.66 9.00 -21.77 7.14 5.53 -0.48%
EY 18.62 15.96 27.33 11.11 -4.59 14.01 18.09 0.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.17 0.27 0.29 0.20 0.27 0.34 -3.76%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 25/08/23 26/08/22 29/09/21 27/08/20 30/08/19 27/08/18 -
Price 0.525 0.54 0.62 0.53 0.41 0.48 0.575 -
P/RPS 0.07 0.08 0.10 0.11 0.09 0.07 0.12 -8.58%
P/EPS 5.08 5.74 4.36 9.18 -24.80 6.85 5.39 -0.98%
EY 19.69 17.43 22.93 10.90 -4.03 14.59 18.56 0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.15 0.32 0.30 0.23 0.26 0.33 -3.89%

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