[KPSCB] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 65.55%
YoY- -33.77%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 584,020 477,509 449,289 367,602 327,539 480,237 368,269 7.98%
PBT 9,848 9,244 13,683 6,118 -735 8,249 10,440 -0.96%
Tax -1,442 -2,285 -3,176 -1,825 -510 -3,016 -2,438 -8.37%
NP 8,406 6,959 10,507 4,293 -1,245 5,233 8,002 0.82%
-
NP to SH 8,404 6,958 10,506 4,269 -1,222 5,177 7,887 1.06%
-
Tax Rate 14.64% 24.72% 23.21% 29.83% - 36.56% 23.35% -
Total Cost 575,614 470,550 438,782 363,309 328,784 475,004 360,267 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 2.56% 1.34% 3.66% 1.61% -0.45% 1.92% 3.10% -
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 359.15 323.02 303.93 248.67 221.57 324.86 249.12 6.28%
EPS 5.17 4.58 7.11 2.89 -0.83 3.50 5.34 -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 - 162,609
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 358.77 293.34 276.00 225.82 201.21 295.01 226.23 7.98%
EPS 5.16 4.27 6.45 2.62 -0.75 3.18 4.85 1.03%
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 0.15 0.18 0.17 0.21 0.16 0.15 0.24 -7.52%
P/EPS 10.74 12.53 7.32 18.01 -43.55 14.28 11.06 -0.48%
EY 9.31 7.98 13.67 5.55 -2.30 7.00 9.04 0.49%
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 0.15 0.17 0.20 0.21 0.19 0.15 0.23 -6.87%
P/EPS 10.16 11.47 8.72 18.35 -49.60 13.71 10.78 -0.98%
EY 9.84 8.72 11.46 5.45 -2.02 7.30 9.28 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