[KPSCB] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -33.22%
YoY- -78.21%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 279,760 234,600 242,909 244,663 249,348 253,563 195,726 26.86%
PBT 8,896 3,517 5,728 2,008 4,343 8,221 5,462 38.38%
Tax -1,338 -761 -1,525 263 -943 -1,930 -1,246 4.85%
NP 7,558 2,756 4,203 2,271 3,400 6,291 4,216 47.51%
-
NP to SH 7,555 2,755 4,203 2,270 3,399 6,290 4,216 47.48%
-
Tax Rate 15.04% 21.64% 26.62% -13.10% 21.71% 23.48% 22.81% -
Total Cost 272,202 231,844 238,706 242,392 245,948 247,272 191,510 26.38%
-
Net Worth 317,595 518,873 298,610 292,697 289,741 286,784 279,393 8.91%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 317,595 518,873 298,610 292,697 289,741 286,784 279,393 8.91%
NOSH 162,609 162,609 147,827 147,827 147,827 147,827 147,827 6.55%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.70% 1.17% 1.73% 0.93% 1.36% 2.48% 2.15% -
ROE 2.38% 0.53% 1.41% 0.78% 1.17% 2.19% 1.51% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 179.70 158.70 164.32 165.51 168.68 171.53 132.40 22.56%
EPS 4.85 1.81 2.84 1.54 2.30 4.26 2.85 42.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 3.51 2.02 1.98 1.96 1.94 1.89 5.21%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 172.04 144.27 149.38 150.46 153.34 155.93 120.37 26.85%
EPS 4.65 1.69 2.58 1.40 2.09 3.87 2.59 47.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9531 3.1909 1.8364 1.80 1.7818 1.7636 1.7182 8.90%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.545 0.59 0.63 0.59 0.60 0.52 0.60 -
P/RPS 0.30 0.37 0.38 0.36 0.36 0.30 0.45 -23.66%
P/EPS 11.23 31.66 22.16 38.42 26.09 12.22 21.04 -34.17%
EY 8.90 3.16 4.51 2.60 3.83 8.18 4.75 51.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.17 0.31 0.30 0.31 0.27 0.32 -10.69%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 25/08/23 26/05/23 24/02/23 29/11/22 26/08/22 03/06/22 -
Price 0.59 0.54 0.565 0.67 0.615 0.62 0.62 -
P/RPS 0.33 0.34 0.34 0.40 0.36 0.36 0.47 -20.98%
P/EPS 12.16 28.98 19.87 43.63 26.75 14.57 21.74 -32.08%
EY 8.23 3.45 5.03 2.29 3.74 6.86 4.60 47.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.15 0.28 0.34 0.31 0.32 0.33 -8.24%

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