Highlights

[KSL] QoQ Quarter Result on 2020-06-30 [#2]

Stock [KSL]: KSL HOLDINGS BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -133.67%    YoY -     -105.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 37,042 80,288 258,786 134,162 195,914 121,985 241,305 -71.36%
  QoQ % -53.86% -68.98% 92.89% -31.52% 60.60% -49.45% -
  Horiz. % 15.35% 33.27% 107.24% 55.60% 81.19% 50.55% 100.00%
PBT -1,966 16,311 135,493 60,135 88,561 37,595 143,067 -
  QoQ % -112.05% -87.96% 125.31% -32.10% 135.57% -73.72% -
  Horiz. % -1.37% 11.40% 94.71% 42.03% 61.90% 26.28% 100.00%
Tax -1,791 -5,154 -32,584 -12,452 -20,783 -8,725 -51,840 -89.41%
  QoQ % 65.25% 84.18% -161.68% 40.09% -138.20% 83.17% -
  Horiz. % 3.45% 9.94% 62.85% 24.02% 40.09% 16.83% 100.00%
NP -3,757 11,157 102,909 47,683 67,778 28,870 91,227 -
  QoQ % -133.67% -89.16% 115.82% -29.65% 134.77% -68.35% -
  Horiz. % -4.12% 12.23% 112.81% 52.27% 74.30% 31.65% 100.00%
NP to SH -3,757 11,157 102,909 47,683 67,778 28,870 91,227 -
  QoQ % -133.67% -89.16% 115.82% -29.65% 134.77% -68.35% -
  Horiz. % -4.12% 12.23% 112.81% 52.27% 74.30% 31.65% 100.00%
Tax Rate - % 31.60 % 24.05 % 20.71 % 23.47 % 23.21 % 36.23 % -
  QoQ % 0.00% 31.39% 16.13% -11.76% 1.12% -35.94% -
  Horiz. % 0.00% 87.22% 66.38% 57.16% 64.78% 64.06% 100.00%
Total Cost 40,799 69,131 155,877 86,479 128,136 93,115 150,078 -58.07%
  QoQ % -40.98% -55.65% 80.25% -32.51% 37.61% -37.96% -
  Horiz. % 27.19% 46.06% 103.86% 57.62% 85.38% 62.04% 100.00%
Net Worth 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 5.94%
  QoQ % 0.00% 0.33% 3.44% 1.75% 2.14% 1.08% -
  Horiz. % 109.03% 109.03% 108.66% 105.05% 103.25% 101.08% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 5.94%
  QoQ % 0.00% 0.33% 3.44% 1.75% 2.14% 1.08% -
  Horiz. % 109.03% 109.03% 108.66% 105.05% 103.25% 101.08% 100.00%
NOSH 1,017,216 1,017,216 1,017,216 1,017,216 1,017,216 1,017,216 1,017,216 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -10.14 % 13.90 % 39.77 % 35.54 % 34.60 % 23.67 % 37.81 % -
  QoQ % -172.95% -65.05% 11.90% 2.72% 46.18% -37.40% -
  Horiz. % -26.82% 36.76% 105.18% 94.00% 91.51% 62.60% 100.00%
ROE -0.12 % 0.36 % 3.36 % 1.61 % 2.33 % 1.01 % 3.24 % -
  QoQ % -133.33% -89.29% 108.70% -30.90% 130.69% -68.83% -
  Horiz. % -3.70% 11.11% 103.70% 49.69% 71.91% 31.17% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.64 7.89 25.44 13.19 19.26 11.99 23.72 -71.37%
  QoQ % -53.87% -68.99% 92.87% -31.52% 60.63% -49.45% -
  Horiz. % 15.35% 33.26% 107.25% 55.61% 81.20% 50.55% 100.00%
EPS -0.37 1.10 10.12 4.69 6.66 2.84 8.97 -
  QoQ % -133.64% -89.13% 115.78% -29.58% 134.51% -68.34% -
  Horiz. % -4.12% 12.26% 112.82% 52.29% 74.25% 31.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0200 3.0200 3.0100 2.9100 2.8600 2.8000 2.7700 5.94%
  QoQ % 0.00% 0.33% 3.44% 1.75% 2.14% 1.08% -
  Horiz. % 109.03% 109.03% 108.66% 105.05% 103.25% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.57 7.74 24.94 12.93 18.88 11.76 23.26 -71.37%
  QoQ % -53.88% -68.97% 92.88% -31.51% 60.54% -49.44% -
  Horiz. % 15.35% 33.28% 107.22% 55.59% 81.17% 50.56% 100.00%
EPS -0.36 1.08 9.92 4.60 6.53 2.78 8.79 -
  QoQ % -133.33% -89.11% 115.65% -29.56% 134.89% -68.37% -
  Horiz. % -4.10% 12.29% 112.86% 52.33% 74.29% 31.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.9609 2.9609 2.9511 2.8531 2.8041 2.7452 2.7158 5.94%
  QoQ % 0.00% 0.33% 3.43% 1.75% 2.15% 1.08% -
  Horiz. % 109.02% 109.02% 108.66% 105.06% 103.25% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.5950 0.4500 0.7550 0.7800 0.7800 0.9300 0.7100 -
P/RPS 16.34 5.70 2.97 5.91 4.05 7.76 2.99 210.58%
  QoQ % 186.67% 91.92% -49.75% 45.93% -47.81% 159.53% -
  Horiz. % 546.49% 190.64% 99.33% 197.66% 135.45% 259.53% 100.00%
P/EPS -161.10 41.03 7.46 16.64 11.71 32.77 7.92 -
  QoQ % -492.64% 450.00% -55.17% 42.10% -64.27% 313.76% -
  Horiz. % -2,034.09% 518.06% 94.19% 210.10% 147.85% 413.76% 100.00%
EY -0.62 2.44 13.40 6.01 8.54 3.05 12.63 -
  QoQ % -125.41% -81.79% 122.96% -29.63% 180.00% -75.85% -
  Horiz. % -4.91% 19.32% 106.10% 47.59% 67.62% 24.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.20 0.15 0.25 0.27 0.27 0.33 0.26 -16.06%
  QoQ % 33.33% -40.00% -7.41% 0.00% -18.18% 26.92% -
  Horiz. % 76.92% 57.69% 96.15% 103.85% 103.85% 126.92% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 26/06/20 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 -
Price 0.5550 0.6000 0.7100 0.7750 0.8000 0.8100 0.8250 -
P/RPS 15.24 7.60 2.79 5.88 4.15 6.75 3.48 167.91%
  QoQ % 100.53% 172.40% -52.55% 41.69% -38.52% 93.97% -
  Horiz. % 437.93% 218.39% 80.17% 168.97% 119.25% 193.97% 100.00%
P/EPS -150.27 54.70 7.02 16.53 12.01 28.54 9.20 -
  QoQ % -374.72% 679.20% -57.53% 37.64% -57.92% 210.22% -
  Horiz. % -1,633.37% 594.57% 76.30% 179.67% 130.54% 310.22% 100.00%
EY -0.67 1.83 14.25 6.05 8.33 3.50 10.87 -
  QoQ % -136.61% -87.16% 135.54% -27.37% 138.00% -67.80% -
  Horiz. % -6.16% 16.84% 131.09% 55.66% 76.63% 32.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.18 0.20 0.24 0.27 0.28 0.29 0.30 -28.88%
  QoQ % -10.00% -16.67% -11.11% -3.57% -3.45% -3.33% -
  Horiz. % 60.00% 66.67% 80.00% 90.00% 93.33% 96.67% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS