[KSL] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
22-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -1329.87%
YoY- -175.75%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 67,447 132,540 92,454 155,746 67,756 37,042 80,288 -10.95%
PBT 11,744 44,799 22,412 -75,976 8,670 -1,966 16,311 -19.65%
Tax -3,032 -10,776 -5,351 -1,973 -2,332 -1,791 -5,154 -29.76%
NP 8,712 34,023 17,061 -77,949 6,338 -3,757 11,157 -15.19%
-
NP to SH 8,712 34,023 17,061 -77,949 6,338 -3,757 11,157 -15.19%
-
Tax Rate 25.82% 24.05% 23.88% - 26.90% - 31.60% -
Total Cost 58,735 98,517 75,393 233,695 61,418 40,799 69,131 -10.28%
-
Net Worth 3,061,820 3,051,648 3,021,131 3,000,787 3,082,164 3,071,992 3,071,992 -0.22%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 3,061,820 3,051,648 3,021,131 3,000,787 3,082,164 3,071,992 3,071,992 -0.22%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.92% 25.67% 18.45% -50.05% 9.35% -10.14% 13.90% -
ROE 0.28% 1.11% 0.56% -2.60% 0.21% -0.12% 0.36% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.63 13.03 9.09 15.31 6.66 3.64 7.89 -10.94%
EPS 0.86 3.34 1.68 -7.66 0.62 -0.37 1.10 -15.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 3.00 2.97 2.95 3.03 3.02 3.02 -0.22%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.50 12.77 8.91 15.01 6.53 3.57 7.74 -10.97%
EPS 0.84 3.28 1.64 -7.51 0.61 -0.36 1.08 -15.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9511 2.9413 2.9119 2.8923 2.9707 2.9609 2.9609 -0.22%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.63 0.585 0.655 0.615 0.495 0.595 0.45 -
P/RPS 9.50 4.49 7.21 4.02 7.43 16.34 5.70 40.52%
P/EPS 73.56 17.49 39.05 -8.03 79.44 -161.10 41.03 47.52%
EY 1.36 5.72 2.56 -12.46 1.26 -0.62 2.44 -32.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.22 0.21 0.16 0.20 0.15 25.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 22/03/21 27/11/20 26/08/20 26/06/20 -
Price 0.64 0.615 0.575 0.70 0.61 0.555 0.60 -
P/RPS 9.65 4.72 6.33 4.57 9.16 15.24 7.60 17.24%
P/EPS 74.73 18.39 34.28 -9.13 97.90 -150.27 54.70 23.09%
EY 1.34 5.44 2.92 -10.95 1.02 -0.67 1.83 -18.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.19 0.24 0.20 0.18 0.20 3.30%

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