[KSL] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 10.22%
YoY- 200.17%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,313,036 1,140,637 1,163,258 1,210,270 1,119,712 574,999 603,577 67.81%
PBT 529,812 535,978 498,616 526,986 470,404 218,504 212,870 83.55%
Tax -125,804 -121,355 -118,518 -125,990 -106,604 -37,495 -44,992 98.35%
NP 404,008 414,623 380,097 400,996 363,800 181,009 167,878 79.48%
-
NP to SH 404,004 414,623 380,097 400,996 363,800 181,009 167,878 79.48%
-
Tax Rate 23.75% 22.64% 23.77% 23.91% 22.66% 17.16% 21.14% -
Total Cost 909,028 726,014 783,161 809,274 755,912 393,990 435,698 63.20%
-
Net Worth 3,814,560 3,712,838 3,580,600 3,499,223 3,387,329 3,295,779 3,244,919 11.37%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 3,814,560 3,712,838 3,580,600 3,499,223 3,387,329 3,295,779 3,244,919 11.37%
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
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 30.77% 36.35% 32.68% 33.13% 32.49% 31.48% 27.81% -
ROE 10.59% 11.17% 10.62% 11.46% 10.74% 5.49% 5.17% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 129.08 112.13 114.36 118.98 110.08 56.53 59.34 67.80%
EPS 39.72 40.76 37.36 39.42 35.76 17.79 16.51 79.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.65 3.52 3.44 3.33 3.24 3.19 11.37%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 126.56 109.94 112.12 116.65 107.92 55.42 58.18 67.80%
EPS 38.94 39.96 36.64 38.65 35.06 17.45 16.18 79.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6767 3.5786 3.4512 3.3727 3.2649 3.1766 3.1276 11.37%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.47 1.11 1.09 0.82 0.82 0.775 0.775 -
P/RPS 1.14 0.99 0.95 0.69 0.74 1.37 1.31 -8.84%
P/EPS 3.70 2.72 2.92 2.08 2.29 4.36 4.70 -14.72%
EY 27.02 36.72 34.28 48.07 43.61 22.96 21.30 17.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.31 0.24 0.25 0.24 0.24 38.17%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 27/05/24 28/02/24 29/11/23 24/08/23 25/05/23 27/02/23 24/11/22 -
Price 1.88 1.53 1.13 0.895 0.81 0.83 0.75 -
P/RPS 1.46 1.36 0.99 0.75 0.74 1.47 1.26 10.31%
P/EPS 4.73 3.75 3.02 2.27 2.26 4.66 4.54 2.76%
EY 21.13 26.64 33.07 44.05 44.15 21.44 22.00 -2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.32 0.26 0.24 0.26 0.24 63.04%

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