[KSL] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -95.49%
YoY- -61.35%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 340,832 185,086 117,330 80,288 710,846 452,060 317,898 4.73%
PBT -52,961 23,015 14,345 16,311 321,786 186,293 126,158 -
Tax -11,250 -9,277 -6,945 -5,154 -74,545 -41,961 -29,509 -47.26%
NP -64,211 13,738 7,400 11,157 247,241 144,332 96,649 -
-
NP to SH -64,211 13,738 7,400 11,157 247,241 144,332 96,649 -
-
Tax Rate - 40.31% 48.41% 31.60% 23.17% 22.52% 23.39% -
Total Cost 405,043 171,348 109,930 69,131 463,605 307,728 221,249 49.37%
-
Net Worth 3,000,787 3,082,164 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2.07%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 3,000,787 3,082,164 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2.07%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -18.84% 7.42% 6.31% 13.90% 34.78% 31.93% 30.40% -
ROE -2.14% 0.45% 0.24% 0.36% 8.07% 4.88% 3.32% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 33.51 18.20 11.53 7.89 69.88 44.44 31.25 4.74%
EPS -6.31 1.35 0.73 1.10 24.31 14.19 9.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 3.03 3.02 3.02 3.01 2.91 2.86 2.07%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 32.85 17.84 11.31 7.74 68.51 43.57 30.64 4.73%
EPS -6.19 1.32 0.71 1.08 23.83 13.91 9.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8923 2.9707 2.9609 2.9609 2.9511 2.8531 2.8041 2.07%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.615 0.495 0.595 0.45 0.755 0.78 0.78 -
P/RPS 1.84 2.72 5.16 5.70 1.08 1.76 2.50 -18.40%
P/EPS -9.74 36.65 81.79 41.03 3.11 5.50 8.21 -
EY -10.26 2.73 1.22 2.44 32.19 18.19 12.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.20 0.15 0.25 0.27 0.27 -15.36%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/03/21 27/11/20 26/08/20 26/06/20 26/02/20 26/11/19 27/08/19 -
Price 0.70 0.61 0.555 0.60 0.71 0.775 0.80 -
P/RPS 2.09 3.35 4.81 7.60 1.02 1.74 2.56 -12.59%
P/EPS -11.09 45.17 76.29 54.70 2.92 5.46 8.42 -
EY -9.02 2.21 1.31 1.83 34.23 18.31 11.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.18 0.20 0.24 0.27 0.28 -9.72%

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