[KSL] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 126.57%
YoY- 52.92%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 457,566 292,441 224,994 92,454 340,832 185,086 117,330 147.14%
PBT 134,573 78,955 67,211 22,412 -52,961 23,015 14,345 342.99%
Tax -24,868 -19,159 -16,127 -5,351 -11,250 -9,277 -6,945 133.50%
NP 109,705 59,796 51,084 17,061 -64,211 13,738 7,400 500.52%
-
NP to SH 109,705 59,796 51,084 17,061 -64,211 13,738 7,400 500.52%
-
Tax Rate 18.48% 24.27% 23.99% 23.88% - 40.31% 48.41% -
Total Cost 347,861 232,645 173,910 75,393 405,043 171,348 109,930 115.08%
-
Net Worth 3,112,680 3,061,820 3,051,648 3,021,131 3,000,787 3,082,164 3,071,992 0.87%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,112,680 3,061,820 3,051,648 3,021,131 3,000,787 3,082,164 3,071,992 0.87%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 23.98% 20.45% 22.70% 18.45% -18.84% 7.42% 6.31% -
ROE 3.52% 1.95% 1.67% 0.56% -2.14% 0.45% 0.24% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 44.98 28.75 22.12 9.09 33.51 18.20 11.53 147.20%
EPS 10.78 5.88 5.02 1.68 -6.31 1.35 0.73 498.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.01 3.00 2.97 2.95 3.03 3.02 0.87%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 44.10 28.19 21.69 8.91 32.85 17.84 11.31 147.11%
EPS 10.57 5.76 4.92 1.64 -6.19 1.32 0.71 502.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0002 2.9511 2.9413 2.9119 2.8923 2.9707 2.9609 0.88%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.66 0.63 0.585 0.655 0.615 0.495 0.595 -
P/RPS 1.47 2.19 2.64 7.21 1.84 2.72 5.16 -56.60%
P/EPS 6.12 10.72 11.65 39.05 -9.74 36.65 81.79 -82.15%
EY 16.34 9.33 8.58 2.56 -10.26 2.73 1.22 461.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.20 0.22 0.21 0.16 0.20 6.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 22/03/21 27/11/20 26/08/20 -
Price 0.695 0.64 0.615 0.575 0.70 0.61 0.555 -
P/RPS 1.55 2.23 2.78 6.33 2.09 3.35 4.81 -52.90%
P/EPS 6.44 10.89 12.25 34.28 -11.09 45.17 76.29 -80.66%
EY 15.52 9.18 8.17 2.92 -9.02 2.21 1.31 417.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.21 0.19 0.24 0.20 0.18 17.69%

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