[KSL] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 8.63%
YoY- -18.48%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 487,940 709,449 624,192 561,912 529,872 697,548 597,873 -12.67%
PBT 150,380 317,368 232,401 203,452 186,652 281,683 222,558 -23.01%
Tax -34,900 -93,277 -55,249 -45,894 -41,608 -61,377 -49,937 -21.26%
NP 115,480 224,091 177,152 157,558 145,044 220,306 172,621 -23.52%
-
NP to SH 115,480 224,091 177,152 157,558 145,044 220,306 172,621 -23.52%
-
Tax Rate 23.21% 29.39% 23.77% 22.56% 22.29% 21.79% 22.44% -
Total Cost 372,460 485,358 447,040 404,354 384,828 477,242 425,252 -8.46%
-
Net Worth 2,848,204 2,817,688 2,695,622 2,634,589 2,610,047 2,563,055 2,475,103 9.82%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 2,848,204 2,817,688 2,695,622 2,634,589 2,610,047 2,563,055 2,475,103 9.82%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 23.67% 31.59% 28.38% 28.04% 27.37% 31.58% 28.87% -
ROE 4.05% 7.95% 6.57% 5.98% 5.56% 8.60% 6.97% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 47.97 69.74 61.36 55.24 51.77 68.04 58.21 -12.11%
EPS 11.36 22.20 17.37 15.44 14.16 21.49 16.80 -22.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.77 2.65 2.59 2.55 2.50 2.41 10.52%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 47.98 69.77 61.38 55.26 52.11 68.60 58.79 -12.67%
EPS 11.36 22.04 17.42 15.49 14.26 21.66 16.98 -23.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8009 2.7709 2.6508 2.5908 2.5667 2.5205 2.434 9.82%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.93 0.71 0.815 0.84 0.95 1.07 1.27 -
P/RPS 1.94 1.02 1.33 1.52 1.84 1.57 2.18 -7.48%
P/EPS 8.19 3.22 4.68 5.42 6.70 4.98 7.56 5.48%
EY 12.21 31.03 21.37 18.44 14.92 20.08 13.23 -5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.31 0.32 0.37 0.43 0.53 -27.10%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 26/11/18 27/08/18 28/05/18 28/02/18 29/11/17 -
Price 0.81 0.825 0.695 0.855 0.91 1.02 1.18 -
P/RPS 1.69 1.18 1.13 1.55 1.76 1.50 2.03 -11.51%
P/EPS 7.13 3.74 3.99 5.52 6.42 4.75 7.02 1.04%
EY 14.02 26.70 25.06 18.12 15.57 21.07 14.24 -1.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.26 0.33 0.36 0.41 0.49 -29.53%

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