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

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -83.54%
YoY- -33.39%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 709,449 468,144 280,956 132,468 697,548 448,405 307,820 74.21%
PBT 317,368 174,301 101,726 46,663 281,683 166,919 124,157 86.63%
Tax -93,277 -41,437 -22,947 -10,402 -61,377 -37,453 -27,520 125.13%
NP 224,091 132,864 78,779 36,261 220,306 129,466 96,637 74.92%
-
NP to SH 224,091 132,864 78,779 36,261 220,306 129,466 96,637 74.92%
-
Tax Rate 29.39% 23.77% 22.56% 22.29% 21.79% 22.44% 22.17% -
Total Cost 485,358 335,280 202,177 96,207 477,242 318,939 211,183 73.89%
-
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% 4.93% 2.99% 1.39% 8.60% 5.23% 3.94% -
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 46.02 27.62 12.94 68.04 43.66 29.90 75.60%
EPS 22.20 13.03 7.72 3.54 21.49 12.60 9.39 77.19%
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 45.12 27.08 12.77 67.23 43.22 29.67 74.21%
EPS 21.60 12.81 7.59 3.50 21.23 12.48 9.31 74.98%
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 1.77 3.04 7.34 1.57 2.91 4.11 -60.40%
P/EPS 3.22 6.24 10.85 26.82 4.98 10.07 13.10 -60.66%
EY 31.03 16.03 9.22 3.73 20.08 9.93 7.63 154.13%
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 1.51 3.10 7.03 1.50 2.70 4.15 -56.66%
P/EPS 3.74 5.32 11.04 25.69 4.75 9.36 13.21 -56.78%
EY 26.70 18.79 9.06 3.89 21.07 10.68 7.57 131.17%
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