[KSL] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -87.12%
YoY- -20.38%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 710,846 452,060 317,898 121,985 709,449 468,144 280,956 85.36%
PBT 321,786 186,293 126,158 37,595 317,368 174,301 101,726 115.03%
Tax -74,545 -41,961 -29,509 -8,725 -93,277 -41,437 -22,947 118.87%
NP 247,241 144,332 96,649 28,870 224,091 132,864 78,779 113.91%
-
NP to SH 247,241 144,332 96,649 28,870 224,091 132,864 78,779 113.91%
-
Tax Rate 23.17% 22.52% 23.39% 23.21% 29.39% 23.77% 22.56% -
Total Cost 463,605 307,728 221,249 93,115 485,358 335,280 202,177 73.62%
-
Net Worth 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 10.50%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 10.50%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 34.78% 31.93% 30.40% 23.67% 31.59% 28.38% 28.04% -
ROE 8.07% 4.88% 3.32% 1.01% 7.95% 4.93% 2.99% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 69.88 44.44 31.25 11.99 69.74 46.02 27.62 85.36%
EPS 24.31 14.19 9.50 2.84 22.20 13.03 7.72 114.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.91 2.86 2.80 2.77 2.65 2.59 10.50%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 69.90 44.45 31.26 12.00 69.77 46.04 27.63 85.35%
EPS 24.31 14.19 9.50 2.84 22.04 13.07 7.75 113.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.011 2.9109 2.8609 2.8009 2.7709 2.6508 2.5908 10.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.755 0.78 0.78 0.93 0.71 0.815 0.84 -
P/RPS 1.08 1.76 2.50 7.76 1.02 1.77 3.04 -49.74%
P/EPS 3.11 5.50 8.21 32.77 3.22 6.24 10.85 -56.42%
EY 32.19 18.19 12.18 3.05 31.03 16.03 9.22 129.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.27 0.33 0.26 0.31 0.32 -15.13%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 26/11/18 27/08/18 -
Price 0.71 0.775 0.80 0.81 0.825 0.695 0.855 -
P/RPS 1.02 1.74 2.56 6.75 1.18 1.51 3.10 -52.24%
P/EPS 2.92 5.46 8.42 28.54 3.74 5.32 11.04 -58.69%
EY 34.23 18.31 11.88 3.50 26.70 18.79 9.06 141.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.28 0.29 0.30 0.26 0.33 -19.08%

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