[KPSCB] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -13.89%
YoY- -21.45%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 931,516 599,204 692,688 953,673 789,076 577,142 563,626 8.73%
PBT 24,034 7,046 2,418 14,396 17,861 13,721 13,182 10.52%
Tax -5,492 -2,504 -1,482 -5,326 -6,273 -4,037 -3,840 6.14%
NP 18,542 4,542 936 9,069 11,588 9,684 9,342 12.09%
-
NP to SH 18,540 4,550 966 8,916 11,350 9,485 8,993 12.80%
-
Tax Rate 22.85% 35.54% 61.29% 37.00% 35.12% 29.42% 29.13% -
Total Cost 912,973 594,661 691,752 944,604 777,488 567,458 554,284 8.66%
-
Net Worth 289,741 264,610 272,001 269,045 264,610 249,827 242,583 3.00%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 289,741 264,610 272,001 269,045 264,610 249,827 242,583 3.00%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,916 -0.01%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.99% 0.76% 0.14% 0.95% 1.47% 1.68% 1.66% -
ROE 6.40% 1.72% 0.36% 3.31% 4.29% 3.80% 3.71% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 630.14 405.34 468.58 645.13 533.78 390.42 381.04 8.74%
EPS 12.55 3.08 0.65 6.03 7.68 6.41 6.08 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.79 1.84 1.82 1.79 1.69 1.64 3.01%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 572.85 368.49 425.98 586.48 485.26 354.92 346.61 8.73%
EPS 11.40 2.80 0.59 5.48 6.98 5.83 5.53 12.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7818 1.6273 1.6727 1.6545 1.6273 1.5364 1.4918 3.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.60 0.53 0.44 0.48 0.545 0.52 0.56 -
P/RPS 0.10 0.13 0.09 0.07 0.10 0.13 0.15 -6.53%
P/EPS 4.78 17.22 67.29 7.96 7.10 8.10 9.21 -10.35%
EY 20.90 5.81 1.49 12.57 14.09 12.34 10.86 11.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.24 0.26 0.30 0.31 0.34 -1.52%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 29/11/21 27/11/20 28/11/19 23/11/18 27/11/17 21/11/16 -
Price 0.615 0.545 0.48 0.47 0.545 0.525 0.52 -
P/RPS 0.10 0.13 0.10 0.07 0.10 0.13 0.14 -5.45%
P/EPS 4.90 17.70 73.40 7.79 7.10 8.18 8.55 -8.85%
EY 20.39 5.65 1.36 12.83 14.09 12.22 11.69 9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.26 0.26 0.30 0.31 0.32 -0.52%

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