[KSL] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -34.16%
YoY- -33.39%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 709,449 624,192 561,912 529,872 697,548 597,873 615,640 9.88%
PBT 317,368 232,401 203,452 186,652 281,683 222,558 248,314 17.71%
Tax -93,277 -55,249 -45,894 -41,608 -61,377 -49,937 -55,040 42.00%
NP 224,091 177,152 157,558 145,044 220,306 172,621 193,274 10.33%
-
NP to SH 224,091 177,152 157,558 145,044 220,306 172,621 193,274 10.33%
-
Tax Rate 29.39% 23.77% 22.56% 22.29% 21.79% 22.44% 22.17% -
Total Cost 485,358 447,040 404,354 384,828 477,242 425,252 422,366 9.68%
-
Net Worth 2,817,688 2,695,622 2,634,589 2,610,047 2,563,055 2,475,103 2,450,426 9.72%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,817,688 2,695,622 2,634,589 2,610,047 2,563,055 2,475,103 2,450,426 9.72%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 31.59% 28.38% 28.04% 27.37% 31.58% 28.87% 31.39% -
ROE 7.95% 6.57% 5.98% 5.56% 8.60% 6.97% 7.89% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 69.74 61.36 55.24 51.77 68.04 58.21 59.79 10.77%
EPS 22.20 17.37 15.44 14.16 21.49 16.80 18.78 11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.65 2.59 2.55 2.50 2.41 2.38 10.61%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 68.38 60.16 54.16 51.07 67.23 57.63 59.34 9.88%
EPS 21.60 17.07 15.19 13.98 21.23 16.64 18.63 10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7158 2.5982 2.5393 2.5157 2.4704 2.3856 2.3618 9.73%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.71 0.815 0.84 0.95 1.07 1.27 1.23 -
P/RPS 1.02 1.33 1.52 1.84 1.57 2.18 2.06 -37.33%
P/EPS 3.22 4.68 5.42 6.70 4.98 7.56 6.55 -37.63%
EY 31.03 21.37 18.44 14.92 20.08 13.23 15.26 60.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.32 0.37 0.43 0.53 0.52 -36.92%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 27/08/18 28/05/18 28/02/18 29/11/17 28/08/17 -
Price 0.825 0.695 0.855 0.91 1.02 1.18 1.24 -
P/RPS 1.18 1.13 1.55 1.76 1.50 2.03 2.07 -31.17%
P/EPS 3.74 3.99 5.52 6.42 4.75 7.02 6.61 -31.51%
EY 26.70 25.06 18.12 15.57 21.07 14.24 15.14 45.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.33 0.36 0.41 0.49 0.52 -30.62%

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