[KSL] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -0.44%
YoY- 8.63%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized 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 234,660 321,152 710,846 602,746 635,796 487,940 709,449 -52.20%
PBT 28,690 65,244 321,786 248,390 252,316 150,380 317,368 -79.88%
Tax -13,890 -20,616 -74,545 -55,948 -59,018 -34,900 -93,277 -71.93%
NP 14,800 44,628 247,241 192,442 193,298 115,480 224,091 -83.68%
-
NP to SH 14,800 44,628 247,241 192,442 193,298 115,480 224,091 -83.68%
-
Tax Rate 48.41% 31.60% 23.17% 22.52% 23.39% 23.21% 29.39% -
Total Cost 219,860 276,524 463,605 410,304 442,498 372,460 485,358 -41.04%
-
Net Worth 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 5.93%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 5.93%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.31% 13.90% 34.78% 31.93% 30.40% 23.67% 31.59% -
ROE 0.48% 1.45% 8.07% 6.50% 6.64% 4.05% 7.95% -
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 23.07 31.57 69.88 59.25 62.50 47.97 69.74 -52.20%
EPS 1.46 4.40 24.31 18.92 19.00 11.36 22.20 -83.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 3.02 3.01 2.91 2.86 2.80 2.77 5.93%
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 22.62 30.95 68.51 58.10 61.28 47.03 68.38 -52.20%
EPS 1.43 4.30 23.83 18.55 18.63 11.13 21.60 -83.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9609 2.9609 2.9511 2.8531 2.8041 2.7452 2.7158 5.93%
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 0.595 0.45 0.755 0.78 0.78 0.93 0.71 -
P/RPS 2.58 1.43 1.08 1.32 1.25 1.94 1.02 85.74%
P/EPS 40.89 10.26 3.11 4.12 4.10 8.19 3.22 445.14%
EY 2.45 9.75 32.19 24.25 24.36 12.21 31.03 -81.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.25 0.27 0.27 0.33 0.26 -16.06%
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 0.555 0.60 0.71 0.775 0.80 0.81 0.825 -
P/RPS 2.41 1.90 1.02 1.31 1.28 1.69 1.18 61.04%
P/EPS 38.15 13.68 2.92 4.10 4.21 7.13 3.74 371.00%
EY 2.62 7.31 34.23 24.41 23.75 14.02 26.70 -78.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.24 0.27 0.28 0.29 0.30 -28.88%

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