[KSL] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 176.71%
YoY- -44.62%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 187,188 148,488 132,468 249,143 140,585 140,385 167,435 7.71%
PBT 72,576 55,063 46,663 114,764 42,762 53,921 70,236 2.20%
Tax -18,490 -12,545 -10,402 -23,924 -9,933 -11,722 -15,798 11.04%
NP 54,086 42,518 36,261 90,840 32,829 42,199 54,438 -0.43%
-
NP to SH 54,086 42,518 36,261 90,840 32,829 42,199 54,438 -0.43%
-
Tax Rate 25.48% 22.78% 22.29% 20.85% 23.23% 21.74% 22.49% -
Total Cost 133,102 105,970 96,207 158,303 107,756 98,186 112,997 11.52%
-
Net Worth 2,695,622 2,634,589 2,610,047 2,563,055 2,475,103 2,450,426 2,427,768 7.21%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,695,622 2,634,589 2,610,047 2,563,055 2,475,103 2,450,426 2,427,768 7.21%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 28.89% 28.63% 27.37% 36.46% 23.35% 30.06% 32.51% -
ROE 2.01% 1.61% 1.39% 3.54% 1.33% 1.72% 2.24% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.40 14.60 12.94 24.30 13.69 13.64 16.14 9.12%
EPS 5.32 4.18 3.54 8.86 3.20 4.10 5.25 0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.59 2.55 2.50 2.41 2.38 2.34 8.63%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.04 14.31 12.77 24.01 13.55 13.53 16.14 7.69%
EPS 5.21 4.10 3.50 8.76 3.16 4.07 5.25 -0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5982 2.5393 2.5157 2.4704 2.3856 2.3618 2.34 7.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.815 0.84 0.95 1.07 1.27 1.23 1.27 -
P/RPS 4.43 5.75 7.34 4.40 9.28 9.02 7.87 -31.80%
P/EPS 15.33 20.10 26.82 12.08 39.73 30.01 24.20 -26.22%
EY 6.52 4.98 3.73 8.28 2.52 3.33 4.13 35.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.37 0.43 0.53 0.52 0.54 -30.90%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 28/05/18 28/02/18 29/11/17 28/08/17 30/05/17 -
Price 0.695 0.855 0.91 1.02 1.18 1.24 1.21 -
P/RPS 3.78 5.86 7.03 4.20 8.62 9.09 7.50 -36.64%
P/EPS 13.07 20.46 25.69 11.51 36.91 30.25 23.06 -31.48%
EY 7.65 4.89 3.89 8.69 2.71 3.31 4.34 45.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.36 0.41 0.49 0.52 0.52 -36.97%

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