[KPSCB] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 28.57%
YoY- 664.85%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,186,303 971,520 738,721 776,057 801,700 887,708 728,962 8.44%
PBT 22,920 15,596 25,382 939 506 15,204 20,600 1.79%
Tax -4,110 -2,966 -5,340 -5,050 -392 -7,327 -5,166 -3.73%
NP 18,810 12,630 20,042 -4,111 114 7,877 15,434 3.34%
-
NP to SH 18,805 12,627 20,069 -3,553 91 7,761 15,166 3.64%
-
Tax Rate 17.93% 19.02% 21.04% 537.81% 77.47% 48.19% 25.08% -
Total Cost 1,167,493 958,890 718,679 780,168 801,586 879,831 713,528 8.54%
-
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 1.59% 1.30% 2.71% -0.53% 0.01% 0.89% 2.12% -
ROE 5.72% 2.43% 7.00% -1.34% 0.03% 2.88% 5.96% -
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 729.54 657.20 499.72 524.98 542.32 600.50 493.12 6.73%
EPS 11.56 8.54 13.58 -2.40 0.06 5.25 10.26 2.00%
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 - 147,827
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 729.54 597.45 454.29 477.25 493.02 545.91 448.29 8.44%
EPS 11.56 7.77 12.34 -2.18 0.06 4.77 9.33 3.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 3.1909 1.7636 1.6273 1.6545 1.6545 1.5636 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 0.08 0.09 0.10 0.10 0.07 0.08 0.12 -6.52%
P/EPS 4.80 6.91 3.83 -21.64 584.81 9.52 5.75 -2.96%
EY 20.84 14.48 26.11 -4.62 0.17 10.50 17.39 3.05%
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 0.07 0.08 0.12 0.10 0.08 0.08 0.12 -8.58%
P/EPS 4.54 6.32 4.57 -22.05 666.03 9.14 5.60 -3.43%
EY 22.03 15.82 21.90 -4.53 0.15 10.94 17.84 3.57%
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