[KPSCB] YoY Quarter Result on 31-Dec-2022 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -33.22%
YoY- -78.21%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 322,523 244,663 207,631 216,478 239,144 183,933 184,112 9.78%
PBT 4,176 2,008 12,532 -7,728 -1,308 4,001 6,134 -6.20%
Tax -1,330 263 -2,111 -2,624 1,098 -2,047 -1,473 -1.68%
NP 2,846 2,271 10,421 -10,352 -210 1,954 4,661 -7.88%
-
NP to SH 2,846 2,270 10,419 -9,769 -197 1,959 4,590 -7.65%
-
Tax Rate 31.85% -13.10% 16.84% - - 51.16% 24.01% -
Total Cost 319,677 242,392 197,210 226,830 239,354 181,979 179,451 10.09%
-
Net Worth 322,266 292,697 273,480 263,132 270,523 266,088 254,262 4.02%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 322,266 292,697 273,480 263,132 270,523 266,088 254,262 4.02%
NOSH 162,609 147,827 147,827 147,827 147,827 147,827 147,827 1.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.88% 0.93% 5.02% -4.78% -0.09% 1.06% 2.53% -
ROE 0.88% 0.78% 3.81% -3.71% -0.07% 0.74% 1.81% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 207.16 165.51 140.46 146.44 161.77 124.42 124.55 8.84%
EPS 1.83 1.54 7.05 -6.61 -0.13 1.33 3.10 -8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.98 1.85 1.78 1.83 1.80 1.72 3.13%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 198.34 150.46 127.69 133.13 147.07 113.11 113.22 9.78%
EPS 1.75 1.40 6.41 -6.01 -0.12 1.20 2.82 -7.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9818 1.80 1.6818 1.6182 1.6636 1.6364 1.5636 4.02%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.555 0.59 0.535 0.505 0.495 0.48 0.51 -
P/RPS 0.27 0.36 0.38 0.34 0.31 0.39 0.41 -6.72%
P/EPS 30.36 38.42 7.59 -7.64 -371.44 36.22 16.43 10.77%
EY 3.29 2.60 13.17 -13.09 -0.27 2.76 6.09 -9.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.29 0.28 0.27 0.27 0.30 -1.73%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 25/02/22 26/03/21 28/02/20 01/03/19 26/02/18 -
Price 0.605 0.67 0.56 0.605 0.47 0.515 0.545 -
P/RPS 0.29 0.40 0.40 0.41 0.29 0.41 0.44 -6.70%
P/EPS 33.10 43.63 7.95 -9.16 -352.68 38.86 17.55 11.14%
EY 3.02 2.29 12.59 -10.92 -0.28 2.57 5.70 -10.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.30 0.34 0.26 0.29 0.32 -1.62%

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