[KPSCB] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -59.44%
YoY- -72.01%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 990,483 659,297 697,966 934,436 825,248 676,205 576,469 9.43%
PBT 20,300 19,661 -3,149 3,973 16,612 20,868 12,254 8.77%
Tax -4,135 -4,077 -4,552 -1,191 -7,056 -5,463 -4,480 -1.32%
NP 16,165 15,584 -7,701 2,782 9,556 15,405 7,774 12.97%
-
NP to SH 16,162 15,610 -7,015 2,632 9,402 15,228 7,374 13.96%
-
Tax Rate 20.37% 20.74% - 29.98% 42.48% 26.18% 36.56% -
Total Cost 974,318 643,713 705,667 931,654 815,692 660,800 568,695 9.38%
-
Net Worth 298,610 279,393 263,132 270,523 267,567 261,654 245,200 3.33%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 298,610 279,393 263,132 270,523 267,567 261,654 245,200 3.33%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.63% 2.36% -1.10% 0.30% 1.16% 2.28% 1.35% -
ROE 5.41% 5.59% -2.67% 0.97% 3.51% 5.82% 3.01% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 670.03 445.99 472.15 632.11 558.25 457.43 389.96 9.43%
EPS 10.93 10.56 -4.75 1.78 6.36 10.30 4.99 13.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.89 1.78 1.83 1.81 1.77 1.6587 3.33%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 608.46 405.01 428.77 574.03 506.96 415.40 354.13 9.43%
EPS 9.93 9.59 -4.31 1.62 5.78 9.35 4.53 13.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8344 1.7163 1.6164 1.6619 1.6437 1.6074 1.5063 3.33%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.63 0.60 0.58 0.36 0.52 0.545 0.53 -
P/RPS 0.09 0.13 0.12 0.06 0.09 0.12 0.14 -7.09%
P/EPS 5.76 5.68 -12.22 20.22 8.18 5.29 10.62 -9.68%
EY 17.35 17.60 -8.18 4.95 12.23 18.90 9.41 10.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.33 0.20 0.29 0.31 0.32 -0.52%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 03/06/22 25/05/21 29/06/20 27/05/19 28/05/18 15/05/17 -
Price 0.565 0.62 0.565 0.33 0.53 0.65 0.52 -
P/RPS 0.08 0.14 0.12 0.05 0.09 0.14 0.13 -7.76%
P/EPS 5.17 5.87 -11.91 18.53 8.33 6.31 10.42 -11.01%
EY 19.35 17.03 -8.40 5.40 12.00 15.85 9.59 12.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.32 0.18 0.29 0.37 0.31 -1.68%

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