[KPSCB] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 22.43%
YoY- -366.53%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,142,294 990,483 659,297 697,966 934,436 825,248 676,205 9.12%
PBT 21,071 20,300 19,661 -3,149 3,973 16,612 20,868 0.16%
Tax -4,244 -4,135 -4,077 -4,552 -1,191 -7,056 -5,463 -4.11%
NP 16,827 16,165 15,584 -7,701 2,782 9,556 15,405 1.48%
-
NP to SH 16,822 16,162 15,610 -7,015 2,632 9,402 15,228 1.67%
-
Tax Rate 20.14% 20.37% 20.74% - 29.98% 42.48% 26.18% -
Total Cost 1,125,467 974,318 643,713 705,667 931,654 815,692 660,800 9.27%
-
Net Worth 325,219 298,610 279,393 263,132 270,523 267,567 261,654 3.68%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 325,219 298,610 279,393 263,132 270,523 267,567 261,654 3.68%
NOSH 162,609 147,827 147,827 147,827 147,827 147,827 147,827 1.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.47% 1.63% 2.36% -1.10% 0.30% 1.16% 2.28% -
ROE 5.17% 5.41% 5.59% -2.67% 0.97% 3.51% 5.82% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 702.48 670.03 445.99 472.15 632.11 558.25 457.43 7.40%
EPS 10.35 10.93 10.56 -4.75 1.78 6.36 10.30 0.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.02 1.89 1.78 1.83 1.81 1.77 2.05%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 701.72 608.46 405.01 428.77 574.03 506.96 415.40 9.12%
EPS 10.33 9.93 9.59 -4.31 1.62 5.78 9.35 1.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9979 1.8344 1.7163 1.6164 1.6619 1.6437 1.6074 3.68%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.56 0.63 0.60 0.58 0.36 0.52 0.545 -
P/RPS 0.08 0.09 0.13 0.12 0.06 0.09 0.12 -6.52%
P/EPS 5.41 5.76 5.68 -12.22 20.22 8.18 5.29 0.37%
EY 18.47 17.35 17.60 -8.18 4.95 12.23 18.90 -0.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.32 0.33 0.20 0.29 0.31 -1.68%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 26/05/23 03/06/22 25/05/21 29/06/20 27/05/19 28/05/18 -
Price 0.60 0.565 0.62 0.565 0.33 0.53 0.65 -
P/RPS 0.09 0.08 0.14 0.12 0.05 0.09 0.14 -7.09%
P/EPS 5.80 5.17 5.87 -11.91 18.53 8.33 6.31 -1.39%
EY 17.24 19.35 17.03 -8.40 5.40 12.00 15.85 1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.33 0.32 0.18 0.29 0.37 -3.43%

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