[KPSCB] YoY Annualized Quarter 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- 207.83%
YoY- 496.09%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,221,644 971,636 782,904 773,852 925,964 1,005,812 807,780 7.13%
PBT 17,928 22,912 21,848 14,476 3,412 25,476 8,612 12.98%
Tax -3,260 -6,100 -4,984 -4,632 -1,364 -8,188 13,036 -
NP 14,668 16,812 16,864 9,844 2,048 17,288 21,648 -6.27%
-
NP to SH 14,664 16,812 16,864 9,752 1,636 17,064 21,348 -6.06%
-
Tax Rate 18.18% 26.62% 22.81% 32.00% 39.98% 32.14% -151.37% -
Total Cost 1,206,976 954,824 766,040 764,008 923,916 988,524 786,132 7.40%
-
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 1.20% 1.73% 2.15% 1.27% 0.22% 1.72% 2.68% -
ROE 4.51% 5.63% 6.04% 3.71% 0.60% 6.38% 8.16% -
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 751.27 657.28 529.61 523.48 626.38 680.40 546.44 5.44%
EPS 9.00 11.36 11.40 6.60 1.12 11.56 14.44 -7.57%
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 751.27 597.53 481.46 475.89 569.44 618.54 496.76 7.13%
EPS 9.00 10.34 10.37 6.00 1.01 10.49 13.13 -6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.8364 1.7182 1.6182 1.6636 1.6455 1.6091 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 0.07 0.10 0.11 0.11 0.06 0.08 0.10 -5.76%
P/EPS 6.21 5.54 5.26 8.79 32.53 4.50 3.77 8.66%
EY 16.10 18.05 19.01 11.37 3.07 22.20 26.50 -7.96%
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 0.08 0.09 0.12 0.11 0.05 0.08 0.12 -6.52%
P/EPS 6.65 4.97 5.43 8.56 29.82 4.59 4.50 6.71%
EY 15.03 20.13 18.40 11.68 3.35 21.78 22.22 -6.30%
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