[KPSCB] YoY 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- 174.23%
YoY- 122.27%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
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 279,760 249,348 81,801 191,977 235,017 223,538 176,581 7.96%
PBT 8,896 4,343 -833 2,548 2,549 2,955 4,026 14.11%
Tax -1,338 -943 -53 -601 -980 -2,265 -1,255 1.07%
NP 7,558 3,400 -886 1,947 1,569 690 2,771 18.19%
-
NP to SH 7,555 3,399 -856 1,947 1,510 626 2,688 18.78%
-
Tax Rate 15.04% 21.71% - 23.59% 38.45% 76.65% 31.17% -
Total Cost 272,202 245,948 82,687 190,030 233,448 222,848 173,810 7.75%
-
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 2.70% 1.36% -1.08% 1.01% 0.67% 0.31% 1.57% -
ROE 2.38% 1.17% -0.32% 0.72% 0.56% 0.24% 1.08% -
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 179.70 168.68 55.34 129.87 158.98 151.22 119.45 7.04%
EPS 4.85 2.30 -0.58 1.32 1.02 0.42 1.82 17.73%
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 172.04 153.34 50.31 118.06 144.53 137.47 108.59 7.96%
EPS 4.65 2.09 -0.53 1.20 0.93 0.38 1.65 18.83%
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 0.30 0.36 0.96 0.34 0.30 0.36 0.44 -6.18%
P/EPS 11.23 26.09 -91.53 33.41 46.99 128.70 28.60 -14.42%
EY 8.90 3.83 -1.09 2.99 2.13 0.78 3.50 16.82%
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 0.33 0.36 0.98 0.37 0.30 0.36 0.44 -4.67%
P/EPS 12.16 26.75 -94.12 36.44 46.01 128.70 28.87 -13.41%
EY 8.23 3.74 -1.06 2.74 2.17 0.78 3.46 15.52%
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