[KSL] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 68.67%
YoY- 0.43%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 134,162 195,914 121,985 241,305 187,188 148,488 132,468 0.84%
PBT 60,135 88,561 37,595 143,067 72,576 55,063 46,663 18.40%
Tax -12,452 -20,783 -8,725 -51,840 -18,490 -12,545 -10,402 12.72%
NP 47,683 67,778 28,870 91,227 54,086 42,518 36,261 20.00%
-
NP to SH 47,683 67,778 28,870 91,227 54,086 42,518 36,261 20.00%
-
Tax Rate 20.71% 23.47% 23.21% 36.23% 25.48% 22.78% 22.29% -
Total Cost 86,479 128,136 93,115 150,078 133,102 105,970 96,207 -6.85%
-
Net Worth 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 2,610,047 8.74%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 2,610,047 8.74%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 35.54% 34.60% 23.67% 37.81% 28.89% 28.63% 27.37% -
ROE 1.61% 2.33% 1.01% 3.24% 2.01% 1.61% 1.39% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.19 19.26 11.99 23.72 18.40 14.60 12.94 1.28%
EPS 4.69 6.66 2.84 8.97 5.32 4.18 3.54 20.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.86 2.80 2.77 2.65 2.59 2.55 9.19%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.93 18.88 11.76 23.26 18.04 14.31 12.77 0.83%
EPS 4.60 6.53 2.78 8.79 5.21 4.10 3.50 19.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8531 2.8041 2.7452 2.7158 2.5982 2.5393 2.5157 8.74%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.78 0.78 0.93 0.71 0.815 0.84 0.95 -
P/RPS 5.91 4.05 7.76 2.99 4.43 5.75 7.34 -13.43%
P/EPS 16.64 11.71 32.77 7.92 15.33 20.10 26.82 -27.23%
EY 6.01 8.54 3.05 12.63 6.52 4.98 3.73 37.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.33 0.26 0.31 0.32 0.37 -18.93%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 30/05/19 28/02/19 26/11/18 27/08/18 28/05/18 -
Price 0.775 0.80 0.81 0.825 0.695 0.855 0.91 -
P/RPS 5.88 4.15 6.75 3.48 3.78 5.86 7.03 -11.21%
P/EPS 16.53 12.01 28.54 9.20 13.07 20.46 25.69 -25.44%
EY 6.05 8.33 3.50 10.87 7.65 4.89 3.89 34.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.29 0.30 0.26 0.33 0.36 -17.43%

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