[KPSCB] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -74.79%
YoY- -90.41%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 971,636 782,904 773,852 925,964 1,005,812 807,780 570,832 9.26%
PBT 22,912 21,848 14,476 3,412 25,476 8,612 10,840 13.27%
Tax -6,100 -4,984 -4,632 -1,364 -8,188 13,036 -3,116 11.84%
NP 16,812 16,864 9,844 2,048 17,288 21,648 7,724 13.83%
-
NP to SH 16,812 16,864 9,752 1,636 17,064 21,348 7,252 15.03%
-
Tax Rate 26.62% 22.81% 32.00% 39.98% 32.14% -151.37% 28.75% -
Total Cost 954,824 766,040 764,008 923,916 988,524 786,132 563,108 9.19%
-
Net Worth 298,610 279,393 263,132 270,523 267,567 261,654 245,200 3.33%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 298,610 279,393 263,132 270,523 267,567 261,654 245,200 3.33%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.73% 2.15% 1.27% 0.22% 1.72% 2.68% 1.35% -
ROE 5.63% 6.04% 3.71% 0.60% 6.38% 8.16% 2.96% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 657.28 529.61 523.48 626.38 680.40 546.44 386.15 9.26%
EPS 11.36 11.40 6.60 1.12 11.56 14.44 4.92 14.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.89 1.78 1.83 1.81 1.77 1.6587 3.33%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 596.89 480.95 475.38 568.83 617.88 496.23 350.67 9.26%
EPS 10.33 10.36 5.99 1.01 10.48 13.11 4.45 15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8344 1.7163 1.6164 1.6619 1.6437 1.6074 1.5063 3.33%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.63 0.60 0.58 0.36 0.52 0.545 0.53 -
P/RPS 0.10 0.11 0.11 0.06 0.08 0.10 0.14 -5.45%
P/EPS 5.54 5.26 8.79 32.53 4.50 3.77 10.80 -10.52%
EY 18.05 19.01 11.37 3.07 22.20 26.50 9.26 11.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.33 0.20 0.29 0.31 0.32 -0.52%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 03/06/22 25/05/21 29/06/20 27/05/19 28/05/18 15/05/17 -
Price 0.565 0.62 0.565 0.33 0.53 0.65 0.52 -
P/RPS 0.09 0.12 0.11 0.05 0.08 0.12 0.13 -5.94%
P/EPS 4.97 5.43 8.56 29.82 4.59 4.50 10.60 -11.85%
EY 20.13 18.40 11.68 3.35 21.78 22.22 9.43 13.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.32 0.18 0.29 0.37 0.31 -1.68%

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