KPS CONSORTIUM BHD

KLSE (MYR): KPSCB (9121)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.495

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,104,998 1,151,272 1,079,792 943,300 657,034 735,994 954,399 775,739 616,968 557,471 526,041 464,375 9.82%
PBT 20,002 19,177 22,316 20,033 17,817 -5,915 9,490 17,396 16,425 12,751 37,843 32 106.89%
Tax -3,258 -3,773 -4,953 -3,855 -3,989 -3,735 -2,898 -6,751 -4,501 -4,353 -5,982 -929 20.42%
NP 16,744 15,404 17,363 16,178 13,828 -9,650 6,592 10,645 11,924 8,398 31,861 -897 -
-
NP to SH 16,741 15,401 17,359 16,176 13,832 -9,044 6,489 10,473 11,703 8,084 31,716 -900 -
-
Tax Rate 16.29% 19.67% 22.19% 19.24% 22.39% - 30.54% 38.81% 27.40% 34.14% 15.81% 2,903.12% -
Total Cost 1,088,254 1,135,868 1,062,429 927,122 643,206 745,644 947,807 765,094 605,044 549,073 494,180 465,272 9.60%
-
Net Worth 333,417 333,707 322,266 292,697 273,480 263,132 270,523 266,088 254,262 243,914 233,566 202,249 5.30%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - - - - - - -
Div Payout % - - - - - - - - - - - - -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 333,417 333,707 322,266 292,697 273,480 263,132 270,523 266,088 254,262 243,914 233,566 202,249 5.30%
NOSH 162,642 162,784 162,609 147,827 147,827 147,827 147,827 147,827 147,827 147,827 147,827 147,627 1.07%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.52% 1.34% 1.61% 1.72% 2.10% -1.31% 0.69% 1.37% 1.93% 1.51% 6.06% -0.19% -
ROE 5.02% 4.62% 5.39% 5.53% 5.06% -3.44% 2.40% 3.94% 4.60% 3.31% 13.58% -0.44% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 679.40 707.24 693.58 638.11 444.46 497.87 645.62 524.76 417.36 377.11 355.85 314.56 9.17%
EPS 10.29 9.46 11.15 10.94 9.36 -6.12 4.39 7.08 7.92 5.47 21.45 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.05 2.07 1.98 1.85 1.78 1.83 1.80 1.72 1.65 1.58 1.37 4.68%
Adjusted Per Share Value based on latest NOSH - 162,642
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 678.81 707.24 663.33 579.48 403.62 452.13 586.30 476.54 379.01 342.46 323.15 285.27 9.82%
EPS 10.28 9.46 10.66 9.94 8.50 -5.56 3.99 6.43 7.19 4.97 19.48 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0482 2.05 1.9797 1.7981 1.68 1.6164 1.6619 1.6346 1.562 1.4984 1.4348 1.2424 5.30%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/09/24 30/09/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.525 0.525 0.555 0.59 0.535 0.505 0.495 0.48 0.51 0.51 0.525 0.395 -
P/RPS 0.08 0.07 0.08 0.09 0.12 0.10 0.08 0.09 0.12 0.14 0.15 0.13 -5.24%
P/EPS 5.10 5.55 4.98 5.39 5.72 -8.25 11.28 6.78 6.44 9.33 2.45 -64.79 -
EY 19.61 18.02 20.09 18.55 17.49 -12.11 8.87 14.76 15.52 10.72 40.87 -1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.27 0.30 0.29 0.28 0.27 0.27 0.30 0.31 0.33 0.29 -0.79%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 28/11/24 28/11/24 29/02/24 24/02/23 25/02/22 26/03/21 28/02/20 01/03/19 26/02/18 27/02/17 29/02/16 02/03/15 -
Price 0.46 0.46 0.605 0.67 0.56 0.605 0.47 0.515 0.545 0.52 0.615 0.375 -
P/RPS 0.07 0.07 0.09 0.10 0.13 0.12 0.07 0.10 0.13 0.14 0.17 0.12 -3.14%
P/EPS 4.47 4.86 5.43 6.12 5.98 -9.89 10.71 7.27 6.88 9.51 2.87 -61.51 -
EY 22.38 20.57 18.43 16.33 16.71 -10.11 9.34 13.76 14.53 10.52 34.89 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.29 0.34 0.30 0.34 0.26 0.29 0.32 0.32 0.39 0.27 0.79%

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
4 people like this. Showing 50 of 2,394 comments

Richard Lee

hahahahaha// blow cow only. Already blow many years. I think Uncle Ah Seng tak cukup bullets

2021-02-09 15:14

Fklim888

haha .... but at least back to fair value rm1?

2021-02-09 15:52

slyvac

gogogo TP1

2021-02-09 16:04

slyvac

fklim888 RM1 very soon..

2021-02-09 16:09

Richard Lee

something brewing. Highest transaction at limit up price 0.815 (51% buy vs 49% sell)

2021-02-09 16:46

Richard Lee

thank you Uncle Ah Seng managed to unload half holding at 0.80-0.81. My remaining share can consider FOC liao

2021-02-09 16:47

Fklim888

fast and furious cheers...

2021-02-09 17:26

Sebastian Power

Pump and dump? Macam cymao but that one far more ganas. Also plywood business

2021-02-09 23:09

Richard Lee

cabar today ceiling price?

2021-02-10 08:53

Akino qiu shou

Just announced: Proposed 7 : 15 free bonus issue of warrants.

2021-03-25 19:52

AllanTingAS

Akino san, where can we see this announcement? Can't find it Bursa website.

2021-03-25 21:07

Akino qiu shou

Yesterday 25-3-21 - Bursa website - Company Announcement - Item no. 224.

2021-03-26 08:51

Richard Lee

ah seng also know do wayang now

2021-03-26 09:03

gaidan

Limit up mou ? Haha

2021-03-26 09:28

Akino qiu shou

Ah Seng really plays this time, no more play-play. We all don't sell. See how high this kedekut Tok Dalang would direct Pak Dogol to climb up the ceiling.

2021-03-26 09:36

caonima

https://www.sinchew.com.my/content/content_2449221.html

2021-03-26 12:31

Richard Lee

next week uncle KYY will write KPSCB is underrated. Hahahaha

2021-03-26 13:25

XxxxXzz

Run for your life. Habish liao lar this time

2021-03-26 16:56

Akino qiu shou

Tiger head snake tail !

2021-03-26 17:27

Jjkcl

Qr out bad bad

2021-03-26 17:28

XxxxXzz

Give you good news then bad news come out immediately lol. insider memang x guna, self throw first before qr released. Damn 8m bad dets lol

2021-03-26 17:55

XxxxXzz

Or play like this now? Good news then drop, bad news confirm up.. Lol？

2021-03-26 17:59

AllanTingAS

QR reported so much losses (RM9.6million or 6.6EPS) also can get bonus!!! Something is wrong! Please study yourself before invest your hard earn money. Some more no dividend?

2021-03-26 21:59

XxxxXzz

Aiyar no need worry much la, as long as bonus warrant game still same as other. Eita double up the price after issued warrant.
One off bad debts 8m taken into account that affect the qr only.
Nta masih 1.78 after qr. Current price 0.6. I don't see huge drop coming, if can get more 0.50 better. This comoany past qr all profit only this 2020 taken up bad debts

2021-03-26 22:31

Akino qiu shou

Ini macam Jutawan kena si-berhutang tak bayar. Lari hutang sikit sahaja. Tak sakitpun.

2021-03-27 17:33

XxxxXzz

Nta masih 1.78 lar, this year rugi merely because bad debts 7.5m and 2.5m impairment fair value jnvestment

2021-03-27 22:54

Akino qiu shou

Company ini untung setiap tahun sejak 2011, tapi tak pernah kasi satu sen dividendpun. Semua untung masuk dalam pocket NTA. NTA RM1.14 pada tahun 2011 ditambah tokok sampai 2020 sudah jadi RM1.78. Sekarang baru mau kasi sikit warrant. Macam jutawan dilari hutang RM100 baru nak kasi ampau dividend RM5 !

2021-03-28 20:53

XxxxXzz

Tapi kamu tengok sekarang revenue sudah sampai 954m last year mah dari tahun 2011 380m revenue. Maksud they guna the profit keep growthing the company. Once they under free cash company will be awesome dividend paid soon. Borrowing also sudah decreased so much this year

2021-03-28 21:27

Sebastian Power

Pakcik Ah Seng only want to take over this company but too bad he tak cukup bullets. So need to wayang here and there dulu

2021-03-29 08:01

XxxxXzz

Susah dia nak takeover haha, only 60% holding sekarang

2021-03-29 08:30

XxxxXzz

Just wait free warrant and warrant always around 20sen when the price same as exercise price

2021-03-29 08:31

Richard Lee

weak holder will sell to Ah Seng, Must hold until free warrants. Dont sell now

2021-03-29 09:23

Richard Lee

I think Ah Seng really pandai. Announced free warrants forts then followed by bad QR to wash out weak holders. So Ah Seng can buy more and more to entitled more free warrants. Really hebat make a bollywood show

2021-03-29 09:37

Akino qiu shou

Public Invest Research KPSCB target price : RM0.695. Propose exercise price of warrant: +-RM0.290

2021-03-29 10:47

Akino qiu shou

Don't sell. Hold tight-tight until announcement of free Warrants.

2021-03-30 09:55

Akino qiu shou

Sorry, warrant proposed exercise price : RM 0.497 , NOT Rmo.29 .

2021-04-01 09:16

XxxxXzz

How to calculate? Based on 5 day average and discount certain %?

2021-04-02 12:45

Akino qiu shou

Pls refer to Bursa Website date; 25-3-21, item No. 2995, Attachment, illustrative exercise price:RM0.497. This RM0.497 is illustrative exercise price.

2021-04-06 14:59

Akino qiu shou

Kaunter ini punya ticket sikit sangat, cuma 148 m saja. Banyak senang goreng tinggi-tinggi. 26-2-18 goreng sampai RM0.88 manakala 8-2-21 pula RM0.815. Dua kali ini cuma goreng testing main-main sahaja. Bila betul-betul goreng? Tengoklah hari pengumuman warrant baru tahu. <溪云初起日沉阁，山雨欲来风满楼>！

2021-04-08 10:29

Richard Lee

uncle Ah Seng want start wayang liao

2021-04-28 09:42

Qiu Shou Dong cang

Ah Seng get all the gendut, gong & serunai ready to play wayang kulit now. Everything on the beat !

2021-05-07 15:17

WB888888

Timber & Paper related like KPSCB is move up. Is KYM consider one of biggest paper related industries?

2021-05-08 14:00

Richard Lee

con company. can anyhow proposed warrants then suka suka reject that proposal

2021-05-25 16:05

2017win

Ascending volume..buy before fly

2021-07-28 12:47

2017win

Guys...push this jom..target price RM1

2021-07-29 09:33

risktoreward

bought this week at 0.55

2021-10-08 21:06

wallstreetrookie

In focus

2022-02-04 10:09

wallstreetrookie

KPS Consortium upgraded to Trading Buy

2022-02-05 07:11

wallstreetrookie

New year new year

2022-02-07 08:31

Dehcomic01

The company also trades in wood moulding and plywood. As such I compares its ROE with my 2 plywood references - Eksons and Taann. Over the past decade, would be assess KPSCB ROE as in between those of Taann and Eksons. I of course consider Eksons performance as bad. Refer to https://focusmalaysia.my/eksons-dont-be-mesmerised-by-the-cash-hoard/

2023-10-12 10:35

Post a Comment