[KSL] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 483.1%
YoY- 30.75%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 279,928 574,999 452,683 262,423 78,885 457,566 292,441 -2.87%
PBT 117,601 218,504 159,653 86,003 15,066 134,573 78,955 30.45%
Tax -26,651 -37,495 -33,744 -19,209 -3,611 -24,868 -19,159 24.63%
NP 90,950 181,009 125,909 66,794 11,455 109,705 59,796 32.29%
-
NP to SH 90,950 181,009 125,909 66,794 11,455 109,705 59,796 32.29%
-
Tax Rate 22.66% 17.16% 21.14% 22.34% 23.97% 18.48% 24.27% -
Total Cost 188,978 393,990 326,774 195,629 67,430 347,861 232,645 -12.95%
-
Net Worth 3,387,329 3,295,779 3,244,919 3,183,886 3,122,853 3,112,680 3,061,820 6.97%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 3,387,329 3,295,779 3,244,919 3,183,886 3,122,853 3,112,680 3,061,820 6.97%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 32.49% 31.48% 27.81% 25.45% 14.52% 23.98% 20.45% -
ROE 2.69% 5.49% 3.88% 2.10% 0.37% 3.52% 1.95% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 27.52 56.53 44.50 25.80 7.75 44.98 28.75 -2.87%
EPS 8.94 17.79 12.38 6.57 1.13 10.78 5.88 32.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.24 3.19 3.13 3.07 3.06 3.01 6.97%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 26.98 55.42 43.63 25.29 7.60 44.10 28.19 -2.88%
EPS 8.77 17.45 12.14 6.44 1.10 10.57 5.76 32.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2649 3.1766 3.1276 3.0688 3.01 3.0002 2.9511 6.97%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.82 0.775 0.775 0.74 0.825 0.66 0.63 -
P/RPS 2.98 1.37 1.74 2.87 10.64 1.47 2.19 22.81%
P/EPS 9.17 4.36 6.26 11.27 73.26 6.12 10.72 -9.89%
EY 10.90 22.96 15.97 8.87 1.36 16.34 9.33 10.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.24 0.24 0.27 0.22 0.21 12.33%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 27/02/23 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 -
Price 0.81 0.83 0.75 0.83 0.755 0.695 0.64 -
P/RPS 2.94 1.47 1.69 3.22 9.74 1.55 2.23 20.25%
P/EPS 9.06 4.66 6.06 12.64 67.04 6.44 10.89 -11.55%
EY 11.04 21.44 16.50 7.91 1.49 15.52 9.18 13.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.24 0.27 0.25 0.23 0.21 9.31%

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