[KPSCB] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 203.96%
YoY- 252.94%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,079,792 943,300 657,034 735,994 954,399 775,739 616,968 9.77%
PBT 22,316 20,033 17,817 -5,915 9,490 17,396 16,425 5.23%
Tax -4,953 -3,855 -3,989 -3,735 -2,898 -6,751 -4,501 1.60%
NP 17,363 16,178 13,828 -9,650 6,592 10,645 11,924 6.46%
-
NP to SH 17,359 16,176 13,832 -9,044 6,489 10,473 11,703 6.78%
-
Tax Rate 22.19% 19.24% 22.39% - 30.54% 38.81% 27.40% -
Total Cost 1,062,429 927,122 643,206 745,644 947,807 765,094 605,044 9.83%
-
Net Worth 322,266 292,697 273,480 263,132 270,523 266,088 254,262 4.02%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 322,266 292,697 273,480 263,132 270,523 266,088 254,262 4.02%
NOSH 162,609 147,827 147,827 147,827 147,827 147,827 147,827 1.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.61% 1.72% 2.10% -1.31% 0.69% 1.37% 1.93% -
ROE 5.39% 5.53% 5.06% -3.44% 2.40% 3.94% 4.60% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 693.58 638.11 444.46 497.87 645.62 524.76 417.36 8.82%
EPS 11.15 10.94 9.36 -6.12 4.39 7.08 7.92 5.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.98 1.85 1.78 1.83 1.80 1.72 3.13%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 664.04 580.10 404.06 452.61 586.93 477.06 379.42 9.77%
EPS 10.68 9.95 8.51 -5.56 3.99 6.44 7.20 6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9818 1.80 1.6818 1.6182 1.6636 1.6364 1.5636 4.02%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.555 0.59 0.535 0.505 0.495 0.48 0.51 -
P/RPS 0.08 0.09 0.12 0.10 0.08 0.09 0.12 -6.53%
P/EPS 4.98 5.39 5.72 -8.25 11.28 6.78 6.44 -4.19%
EY 20.09 18.55 17.49 -12.11 8.87 14.76 15.52 4.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.29 0.28 0.27 0.27 0.30 -1.73%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 25/02/22 26/03/21 28/02/20 01/03/19 26/02/18 -
Price 0.605 0.67 0.56 0.605 0.47 0.515 0.545 -
P/RPS 0.09 0.10 0.13 0.12 0.07 0.10 0.13 -5.94%
P/EPS 5.43 6.12 5.98 -9.89 10.71 7.27 6.88 -3.86%
EY 18.43 16.33 16.71 -10.11 9.34 13.76 14.53 4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.30 0.34 0.26 0.29 0.32 -1.62%

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