[KPSCB] QoQ Cumulative Quarter Result on 31-Mar-2024 [#1]

Announcement Date
30-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -78.88%
YoY- -12.78%
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 584,020 305,411 1,079,792 757,269 477,509 242,909 943,300 -27.37%
PBT 9,848 4,482 22,316 18,140 9,244 5,728 20,033 -37.73%
Tax -1,442 -815 -4,953 -3,623 -2,285 -1,525 -3,855 -48.11%
NP 8,406 3,667 17,363 14,517 6,959 4,203 16,178 -35.39%
-
NP to SH 8,404 3,666 17,359 14,513 6,958 4,203 16,176 -35.39%
-
Tax Rate 14.64% 18.18% 22.19% 19.97% 24.72% 26.62% 19.24% -
Total Cost 575,614 301,744 1,062,429 742,752 470,550 238,706 927,122 -27.24%
-
Net Worth 328,471 325,219 322,266 317,595 518,873 298,610 292,697 7.99%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 328,471 325,219 322,266 317,595 518,873 298,610 292,697 7.99%
NOSH 162,609 162,609 162,609 162,609 162,609 147,827 147,827 6.56%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 1.44% 1.20% 1.61% 1.92% 1.46% 1.73% 1.72% -
ROE 2.56% 1.13% 5.39% 4.57% 1.34% 1.41% 5.53% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 359.15 187.82 693.58 486.41 323.02 164.32 638.11 -31.85%
EPS 5.17 2.25 11.15 9.32 4.58 2.84 10.94 -39.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.00 2.07 2.04 3.51 2.02 1.98 1.34%
Adjusted Per Share Value based on latest NOSH - 162,609
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 359.15 187.82 664.04 465.70 293.65 149.38 580.10 -27.38%
EPS 5.17 2.25 10.68 8.93 4.28 2.58 9.95 -35.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.00 1.9818 1.9531 3.1909 1.8364 1.80 7.99%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.555 0.56 0.555 0.545 0.59 0.63 0.59 -
P/RPS 0.15 0.30 0.08 0.11 0.18 0.38 0.09 40.61%
P/EPS 10.74 24.84 4.98 5.85 12.53 22.16 5.39 58.41%
EY 9.31 4.03 20.09 17.10 7.98 4.51 18.55 -36.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.27 0.27 0.17 0.31 0.30 -6.78%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 29/02/24 30/11/23 25/08/23 26/05/23 24/02/23 -
Price 0.525 0.60 0.605 0.59 0.54 0.565 0.67 -
P/RPS 0.15 0.32 0.09 0.12 0.17 0.34 0.10 31.06%
P/EPS 10.16 26.61 5.43 6.33 11.47 19.87 6.12 40.24%
EY 9.84 3.76 18.43 15.80 8.72 5.03 16.33 -28.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.29 0.29 0.15 0.28 0.34 -16.38%

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