[KSL] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -22.8%
YoY- 43.07%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 320,980 328,259 268,193 267,309 325,207 279,928 122,316 90.36%
PBT 150,168 132,453 162,016 110,469 145,892 117,601 58,851 86.83%
Tax -35,579 -31,451 -32,466 -25,894 -36,344 -26,651 -3,751 348.70%
NP 114,589 101,002 129,550 84,575 109,548 90,950 55,100 63.00%
-
NP to SH 114,650 101,001 129,550 84,575 109,548 90,950 55,100 63.05%
-
Tax Rate 23.69% 23.75% 20.04% 23.44% 24.91% 22.66% 6.37% -
Total Cost 206,391 227,257 138,643 182,734 215,659 188,978 67,216 111.40%
-
Net Worth 3,926,453 3,814,560 3,712,838 3,580,600 3,499,223 3,387,329 3,295,779 12.39%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 3,926,453 3,814,560 3,712,838 3,580,600 3,499,223 3,387,329 3,295,779 12.39%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 35.70% 30.77% 48.30% 31.64% 33.69% 32.49% 45.05% -
ROE 2.92% 2.65% 3.49% 2.36% 3.13% 2.69% 1.67% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 31.55 32.27 26.37 26.28 31.97 27.52 12.02 90.39%
EPS 11.27 9.93 12.74 8.31 10.77 8.94 5.42 62.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.86 3.75 3.65 3.52 3.44 3.33 3.24 12.39%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 30.94 31.64 25.85 25.76 31.35 26.98 11.79 90.36%
EPS 11.05 9.73 12.49 8.15 10.56 8.77 5.31 63.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7845 3.6767 3.5786 3.4512 3.3727 3.2649 3.1766 12.39%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.86 1.47 1.11 1.09 0.82 0.82 0.775 -
P/RPS 5.89 4.56 4.21 4.15 2.56 2.98 6.45 -5.88%
P/EPS 16.50 14.80 8.72 13.11 7.61 9.17 14.31 9.96%
EY 6.06 6.75 11.47 7.63 13.13 10.90 6.99 -9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.30 0.31 0.24 0.25 0.24 58.80%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 27/05/24 28/02/24 29/11/23 24/08/23 25/05/23 27/02/23 -
Price 1.65 1.88 1.53 1.13 0.895 0.81 0.83 -
P/RPS 5.23 5.83 5.80 4.30 2.80 2.94 6.90 -16.88%
P/EPS 14.64 18.93 12.01 13.59 8.31 9.06 15.32 -2.98%
EY 6.83 5.28 8.32 7.36 12.03 11.04 6.53 3.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.42 0.32 0.26 0.24 0.26 39.89%

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