[KSL] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 49.71%
YoY- 590.32%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 315,540 457,566 389,921 449,988 369,816 340,832 246,781 17.82%
PBT 60,264 134,573 105,273 134,422 89,648 -52,961 30,686 56.88%
Tax -14,444 -24,868 -25,545 -32,254 -21,404 -11,250 -12,369 10.90%
NP 45,820 109,705 79,728 102,168 68,244 -64,211 18,317 84.37%
-
NP to SH 45,820 109,705 79,728 102,168 68,244 -64,211 18,317 84.37%
-
Tax Rate 23.97% 18.48% 24.27% 23.99% 23.88% - 40.31% -
Total Cost 269,720 347,861 310,193 347,820 301,572 405,043 228,464 11.71%
-
Net Worth 3,122,853 3,112,680 3,061,820 3,051,648 3,021,131 3,000,787 3,082,164 0.87%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 3,122,853 3,112,680 3,061,820 3,051,648 3,021,131 3,000,787 3,082,164 0.87%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.52% 23.98% 20.45% 22.70% 18.45% -18.84% 7.42% -
ROE 1.47% 3.52% 2.60% 3.35% 2.26% -2.14% 0.59% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 31.02 44.98 38.33 44.24 36.36 33.51 24.26 17.82%
EPS 4.52 10.78 7.84 10.04 6.72 -6.31 1.80 84.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.06 3.01 3.00 2.97 2.95 3.03 0.87%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 30.41 44.10 37.58 43.37 35.64 32.85 23.79 17.80%
EPS 4.42 10.57 7.68 9.85 6.58 -6.19 1.77 84.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 3.0002 2.9511 2.9413 2.9119 2.8923 2.9707 0.88%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.825 0.66 0.63 0.585 0.655 0.615 0.495 -
P/RPS 2.66 1.47 1.64 1.32 1.80 1.84 2.04 19.37%
P/EPS 18.32 6.12 8.04 5.82 9.76 -9.74 27.49 -23.72%
EY 5.46 16.34 12.44 17.17 10.24 -10.26 3.64 31.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.21 0.20 0.22 0.21 0.16 41.78%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 22/03/21 27/11/20 -
Price 0.755 0.695 0.64 0.615 0.575 0.70 0.61 -
P/RPS 2.43 1.55 1.67 1.39 1.58 2.09 2.51 -2.13%
P/EPS 16.76 6.44 8.17 6.12 8.57 -11.09 33.88 -37.47%
EY 5.97 15.52 12.25 16.33 11.67 -9.02 2.95 60.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.21 0.21 0.19 0.24 0.20 16.05%

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