[KPSCB] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -46.7%
YoY- 370.76%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,009,692 931,516 599,204 692,688 953,673 789,076 577,142 9.76%
PBT 24,186 24,034 7,046 2,418 14,396 17,861 13,721 9.90%
Tax -4,830 -5,492 -2,504 -1,482 -5,326 -6,273 -4,037 3.03%
NP 19,356 18,542 4,542 936 9,069 11,588 9,684 12.22%
-
NP to SH 19,350 18,540 4,550 966 8,916 11,350 9,485 12.61%
-
Tax Rate 19.97% 22.85% 35.54% 61.29% 37.00% 35.12% 29.42% -
Total Cost 990,336 912,973 594,661 691,752 944,604 777,488 567,458 9.72%
-
Net Worth 317,595 289,741 264,610 272,001 269,045 264,610 249,827 4.07%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 317,595 289,741 264,610 272,001 269,045 264,610 249,827 4.07%
NOSH 162,609 147,827 147,827 147,827 147,827 147,827 147,827 1.60%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.92% 1.99% 0.76% 0.14% 0.95% 1.47% 1.68% -
ROE 6.09% 6.40% 1.72% 0.36% 3.31% 4.29% 3.80% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 648.55 630.14 405.34 468.58 645.13 533.78 390.42 8.82%
EPS 12.43 12.55 3.08 0.65 6.03 7.68 6.41 11.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.96 1.79 1.84 1.82 1.79 1.69 3.18%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 620.93 572.85 368.49 425.98 586.48 485.26 354.92 9.76%
EPS 11.90 11.40 2.80 0.59 5.48 6.98 5.83 12.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9531 1.7818 1.6273 1.6727 1.6545 1.6273 1.5364 4.07%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.545 0.60 0.53 0.44 0.48 0.545 0.52 -
P/RPS 0.08 0.10 0.13 0.09 0.07 0.10 0.13 -7.76%
P/EPS 4.38 4.78 17.22 67.29 7.96 7.10 8.10 -9.73%
EY 22.81 20.90 5.81 1.49 12.57 14.09 12.34 10.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.30 0.24 0.26 0.30 0.31 -2.27%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 29/11/22 29/11/21 27/11/20 28/11/19 23/11/18 27/11/17 -
Price 0.59 0.615 0.545 0.48 0.47 0.545 0.525 -
P/RPS 0.09 0.10 0.13 0.10 0.07 0.10 0.13 -5.94%
P/EPS 4.75 4.90 17.70 73.40 7.79 7.10 8.18 -8.65%
EY 21.07 20.39 5.65 1.36 12.83 14.09 12.22 9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.30 0.26 0.26 0.30 0.31 -1.10%

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