[KSL] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 37.6%
YoY- 270.85%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 603,577 524,846 315,540 457,566 389,921 449,988 369,816 38.58%
PBT 212,870 172,006 60,264 134,573 105,273 134,422 89,648 77.89%
Tax -44,992 -38,418 -14,444 -24,868 -25,545 -32,254 -21,404 64.02%
NP 167,878 133,588 45,820 109,705 79,728 102,168 68,244 82.13%
-
NP to SH 167,878 133,588 45,820 109,705 79,728 102,168 68,244 82.13%
-
Tax Rate 21.14% 22.34% 23.97% 18.48% 24.27% 23.99% 23.88% -
Total Cost 435,698 391,258 269,720 347,861 310,193 347,820 301,572 27.77%
-
Net Worth 3,244,919 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 3,021,131 4.87%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,244,919 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 3,021,131 4.87%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 27.81% 25.45% 14.52% 23.98% 20.45% 22.70% 18.45% -
ROE 5.17% 4.20% 1.47% 3.52% 2.60% 3.35% 2.26% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.34 51.60 31.02 44.98 38.33 44.24 36.36 38.57%
EPS 16.51 13.14 4.52 10.78 7.84 10.04 6.72 81.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.13 3.07 3.06 3.01 3.00 2.97 4.87%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.35 51.61 31.03 45.00 38.34 44.25 36.37 38.56%
EPS 16.51 13.14 4.51 10.79 7.84 10.05 6.71 82.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.191 3.131 3.071 3.061 3.011 3.0009 2.9709 4.87%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.775 0.74 0.825 0.66 0.63 0.585 0.655 -
P/RPS 1.31 1.43 2.66 1.47 1.64 1.32 1.80 -19.07%
P/EPS 4.70 5.63 18.32 6.12 8.04 5.82 9.76 -38.53%
EY 21.30 17.75 5.46 16.34 12.44 17.17 10.24 62.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.27 0.22 0.21 0.20 0.22 5.96%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.75 0.83 0.755 0.695 0.64 0.615 0.575 -
P/RPS 1.26 1.61 2.43 1.55 1.67 1.39 1.58 -13.99%
P/EPS 4.54 6.32 16.76 6.44 8.17 6.12 8.57 -34.50%
EY 22.00 15.82 5.97 15.52 12.25 16.33 11.67 52.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.25 0.23 0.21 0.21 0.19 16.83%

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