[KSL] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 77.52%
YoY- 1.79%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 132,468 697,548 448,405 307,820 167,435 689,061 457,705 -56.27%
PBT 46,663 281,683 166,919 124,157 70,236 386,467 195,538 -61.56%
Tax -10,402 -61,377 -37,453 -27,520 -15,798 -71,950 -45,053 -62.39%
NP 36,261 220,306 129,466 96,637 54,438 314,517 150,485 -61.31%
-
NP to SH 36,261 220,306 129,466 96,637 54,438 314,517 150,485 -61.31%
-
Tax Rate 22.29% 21.79% 22.44% 22.17% 22.49% 18.62% 23.04% -
Total Cost 96,207 477,242 318,939 211,183 112,997 374,544 307,220 -53.91%
-
Net Worth 2,610,047 2,563,055 2,475,103 2,450,426 2,427,768 2,347,465 2,169,696 13.12%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,610,047 2,563,055 2,475,103 2,450,426 2,427,768 2,347,465 2,169,696 13.12%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 27.37% 31.58% 28.87% 31.39% 32.51% 45.64% 32.88% -
ROE 1.39% 8.60% 5.23% 3.94% 2.24% 13.40% 6.94% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 12.94 68.04 43.66 29.90 16.14 66.93 44.72 -56.28%
EPS 3.54 21.49 12.60 9.39 5.25 30.98 14.89 -61.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.50 2.41 2.38 2.34 2.28 2.12 13.11%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 13.03 68.60 44.10 30.27 16.47 67.76 45.01 -56.27%
EPS 3.57 21.66 12.73 9.50 5.35 30.93 14.80 -61.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5667 2.5205 2.434 2.4097 2.3874 2.3085 2.1337 13.12%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.95 1.07 1.27 1.23 1.27 1.01 1.11 -
P/RPS 7.34 1.57 2.91 4.11 7.87 1.51 2.48 106.27%
P/EPS 26.82 4.98 10.07 13.10 24.20 3.31 7.55 132.99%
EY 3.73 20.08 9.93 7.63 4.13 30.25 13.25 -57.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.53 0.52 0.54 0.44 0.52 -20.31%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 29/11/17 28/08/17 30/05/17 27/02/17 28/11/16 -
Price 0.91 1.02 1.18 1.24 1.21 1.13 1.06 -
P/RPS 7.03 1.50 2.70 4.15 7.50 1.69 2.37 106.58%
P/EPS 25.69 4.75 9.36 13.21 23.06 3.70 7.21 133.46%
EY 3.89 21.07 10.68 7.57 4.34 27.03 13.87 -57.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.49 0.52 0.52 0.50 0.50 -19.68%

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