[KPSCB] YoY Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 108.58%
YoY- 4.37%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 757,269 698,637 449,403 519,516 715,255 591,807 432,857 9.76%
PBT 18,140 18,026 5,285 1,814 10,797 13,396 10,291 9.90%
Tax -3,623 -4,119 -1,878 -1,112 -3,995 -4,705 -3,028 3.03%
NP 14,517 13,907 3,407 702 6,802 8,691 7,263 12.22%
-
NP to SH 14,513 13,905 3,413 725 6,687 8,513 7,114 12.61%
-
Tax Rate 19.97% 22.85% 35.53% 61.30% 37.00% 35.12% 29.42% -
Total Cost 742,752 684,730 445,996 518,814 708,453 583,116 425,594 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 4.57% 4.80% 1.29% 0.27% 2.49% 3.22% 2.85% -
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 486.41 472.60 304.01 351.43 483.85 400.34 292.81 8.82%
EPS 9.32 9.41 2.31 0.49 4.52 5.76 4.81 11.64%
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 - 162,609
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 465.70 429.64 276.37 319.49 439.86 363.94 266.19 9.76%
EPS 8.93 8.55 2.10 0.45 4.11 5.24 4.37 12.64%
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 0.11 0.13 0.17 0.13 0.10 0.14 0.18 -7.87%
P/EPS 5.85 6.38 22.96 89.72 10.61 9.46 10.81 -9.72%
EY 17.10 15.68 4.36 1.11 9.42 10.57 9.25 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 0.12 0.13 0.18 0.14 0.10 0.14 0.18 -6.53%
P/EPS 6.33 6.54 23.61 97.87 10.39 9.46 10.91 -8.66%
EY 15.80 15.29 4.24 1.02 9.62 10.57 9.17 9.48%
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