[KPSCB] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -27.22%
YoY- -38.04%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 943,300 657,034 735,994 954,399 775,739 616,968 557,471 9.15%
PBT 20,033 17,817 -5,915 9,490 17,396 16,425 12,751 7.81%
Tax -3,855 -3,989 -3,735 -2,898 -6,751 -4,501 -4,353 -2.00%
NP 16,178 13,828 -9,650 6,592 10,645 11,924 8,398 11.54%
-
NP to SH 16,176 13,832 -9,044 6,489 10,473 11,703 8,084 12.24%
-
Tax Rate 19.24% 22.39% - 30.54% 38.81% 27.40% 34.14% -
Total Cost 927,122 643,206 745,644 947,807 765,094 605,044 549,073 9.11%
-
Net Worth 292,697 273,480 263,132 270,523 266,088 254,262 243,914 3.08%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 292,697 273,480 263,132 270,523 266,088 254,262 243,914 3.08%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.72% 2.10% -1.31% 0.69% 1.37% 1.93% 1.51% -
ROE 5.53% 5.06% -3.44% 2.40% 3.94% 4.60% 3.31% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 638.11 444.46 497.87 645.62 524.76 417.36 377.11 9.15%
EPS 10.94 9.36 -6.12 4.39 7.08 7.92 5.47 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.85 1.78 1.83 1.80 1.72 1.65 3.08%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 580.10 404.06 452.61 586.93 477.06 379.42 342.83 9.15%
EPS 9.95 8.51 -5.56 3.99 6.44 7.20 4.97 12.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.6818 1.6182 1.6636 1.6364 1.5636 1.50 3.08%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.59 0.535 0.505 0.495 0.48 0.51 0.51 -
P/RPS 0.09 0.12 0.10 0.08 0.09 0.12 0.14 -7.09%
P/EPS 5.39 5.72 -8.25 11.28 6.78 6.44 9.33 -8.73%
EY 18.55 17.49 -12.11 8.87 14.76 15.52 10.72 9.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.28 0.27 0.27 0.30 0.31 -0.54%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 26/03/21 28/02/20 01/03/19 26/02/18 27/02/17 -
Price 0.67 0.56 0.605 0.47 0.515 0.545 0.52 -
P/RPS 0.10 0.13 0.12 0.07 0.10 0.13 0.14 -5.45%
P/EPS 6.12 5.98 -9.89 10.71 7.27 6.88 9.51 -7.07%
EY 16.33 16.71 -10.11 9.34 13.76 14.53 10.52 7.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.34 0.26 0.29 0.32 0.32 1.01%

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