[KSL] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 25.67%
YoY- 110.56%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,210,270 1,119,712 574,999 603,577 524,846 315,540 457,566 91.59%
PBT 526,986 470,404 218,504 212,870 172,006 60,264 134,573 149.06%
Tax -125,990 -106,604 -37,495 -44,992 -38,418 -14,444 -24,868 195.86%
NP 400,996 363,800 181,009 167,878 133,588 45,820 109,705 137.85%
-
NP to SH 400,996 363,800 181,009 167,878 133,588 45,820 109,705 137.85%
-
Tax Rate 23.91% 22.66% 17.16% 21.14% 22.34% 23.97% 18.48% -
Total Cost 809,274 755,912 393,990 435,698 391,258 269,720 347,861 75.84%
-
Net Worth 3,499,223 3,387,329 3,295,779 3,244,919 3,183,886 3,122,853 3,112,680 8.13%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 3,499,223 3,387,329 3,295,779 3,244,919 3,183,886 3,122,853 3,112,680 8.13%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 33.13% 32.49% 31.48% 27.81% 25.45% 14.52% 23.98% -
ROE 11.46% 10.74% 5.49% 5.17% 4.20% 1.47% 3.52% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 118.98 110.08 56.53 59.34 51.60 31.02 44.98 91.60%
EPS 39.42 35.76 17.79 16.51 13.14 4.52 10.78 137.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.33 3.24 3.19 3.13 3.07 3.06 8.13%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 119.02 110.11 56.54 59.35 51.61 31.03 45.00 91.59%
EPS 39.43 35.78 17.80 16.51 13.14 4.51 10.79 137.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4411 3.3311 3.241 3.191 3.131 3.071 3.061 8.13%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.82 0.82 0.775 0.775 0.74 0.825 0.66 -
P/RPS 0.69 0.74 1.37 1.31 1.43 2.66 1.47 -39.68%
P/EPS 2.08 2.29 4.36 4.70 5.63 18.32 6.12 -51.39%
EY 48.07 43.61 22.96 21.30 17.75 5.46 16.34 105.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.24 0.24 0.24 0.27 0.22 5.98%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 27/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 0.895 0.81 0.83 0.75 0.83 0.755 0.695 -
P/RPS 0.75 0.74 1.47 1.26 1.61 2.43 1.55 -38.44%
P/EPS 2.27 2.26 4.66 4.54 6.32 16.76 6.44 -50.19%
EY 44.05 44.15 21.44 22.00 15.82 5.97 15.52 100.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.26 0.24 0.27 0.25 0.23 8.54%

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