[KSL] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 472.88%
YoY- 164.03%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 190,260 183,538 78,885 165,125 67,447 132,540 92,454 61.71%
PBT 73,650 70,937 15,066 55,618 11,744 44,799 22,412 120.87%
Tax -14,535 -15,598 -3,611 -5,709 -3,032 -10,776 -5,351 94.56%
NP 59,115 55,339 11,455 49,909 8,712 34,023 17,061 128.80%
-
NP to SH 59,115 55,339 11,455 49,909 8,712 34,023 17,061 128.80%
-
Tax Rate 19.74% 21.99% 23.97% 10.26% 25.82% 24.05% 23.88% -
Total Cost 131,145 128,199 67,430 115,216 58,735 98,517 75,393 44.58%
-
Net Worth 3,244,919 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 3,021,131 4.87%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,244,919 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 3,021,131 4.87%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 31.07% 30.15% 14.52% 30.22% 12.92% 25.67% 18.45% -
ROE 1.82% 1.74% 0.37% 1.60% 0.28% 1.11% 0.56% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.70 18.04 7.75 16.23 6.63 13.03 9.09 61.68%
EPS 5.81 5.44 1.13 4.91 0.86 3.34 1.68 128.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.13 3.07 3.06 3.01 3.00 2.97 4.87%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.71 18.05 7.76 16.24 6.63 13.03 9.09 61.73%
EPS 5.81 5.44 1.13 4.91 0.86 3.35 1.68 128.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.191 3.131 3.071 3.061 3.011 3.0009 2.9709 4.87%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.775 0.74 0.825 0.66 0.63 0.585 0.655 -
P/RPS 4.14 4.10 10.64 4.07 9.50 4.49 7.21 -30.89%
P/EPS 13.34 13.60 73.26 13.45 73.56 17.49 39.05 -51.10%
EY 7.50 7.35 1.36 7.43 1.36 5.72 2.56 104.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.27 0.22 0.21 0.20 0.22 5.96%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.75 0.83 0.755 0.695 0.64 0.615 0.575 -
P/RPS 4.01 4.60 9.74 4.28 9.65 4.72 6.33 -26.21%
P/EPS 12.91 15.26 67.04 14.17 74.73 18.39 34.28 -47.81%
EY 7.75 6.55 1.49 7.06 1.34 5.44 2.92 91.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.25 0.23 0.21 0.21 0.19 16.83%

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