[KSL] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 115.82%
YoY- 12.81%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 67,756 37,042 80,288 258,786 134,162 195,914 121,985 -32.35%
PBT 8,670 -1,966 16,311 135,493 60,135 88,561 37,595 -62.29%
Tax -2,332 -1,791 -5,154 -32,584 -12,452 -20,783 -8,725 -58.40%
NP 6,338 -3,757 11,157 102,909 47,683 67,778 28,870 -63.50%
-
NP to SH 6,338 -3,757 11,157 102,909 47,683 67,778 28,870 -63.50%
-
Tax Rate 26.90% - 31.60% 24.05% 20.71% 23.47% 23.21% -
Total Cost 61,418 40,799 69,131 155,877 86,479 128,136 93,115 -24.16%
-
Net Worth 3,082,164 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2,848,204 5.38%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 3,082,164 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2,848,204 5.38%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.35% -10.14% 13.90% 39.77% 35.54% 34.60% 23.67% -
ROE 0.21% -0.12% 0.36% 3.36% 1.61% 2.33% 1.01% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.66 3.64 7.89 25.44 13.19 19.26 11.99 -32.35%
EPS 0.62 -0.37 1.10 10.12 4.69 6.66 2.84 -63.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 3.02 3.02 3.01 2.91 2.86 2.80 5.38%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.53 3.57 7.74 24.94 12.93 18.88 11.76 -32.37%
EPS 0.61 -0.36 1.08 9.92 4.60 6.53 2.78 -63.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9707 2.9609 2.9609 2.9511 2.8531 2.8041 2.7452 5.38%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.495 0.595 0.45 0.755 0.78 0.78 0.93 -
P/RPS 7.43 16.34 5.70 2.97 5.91 4.05 7.76 -2.84%
P/EPS 79.44 -161.10 41.03 7.46 16.64 11.71 32.77 80.16%
EY 1.26 -0.62 2.44 13.40 6.01 8.54 3.05 -44.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.20 0.15 0.25 0.27 0.27 0.33 -38.20%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 26/08/20 26/06/20 26/02/20 26/11/19 27/08/19 30/05/19 -
Price 0.61 0.555 0.60 0.71 0.775 0.80 0.81 -
P/RPS 9.16 15.24 7.60 2.79 5.88 4.15 6.75 22.50%
P/EPS 97.90 -150.27 54.70 7.02 16.53 12.01 28.54 126.93%
EY 1.02 -0.67 1.83 14.25 6.05 8.33 3.50 -55.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.20 0.24 0.27 0.28 0.29 -21.88%

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