[KSL] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 53.18%
YoY- 135.12%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 338,515 320,980 328,259 268,193 267,309 325,207 279,928 13.46%
PBT 133,002 150,168 132,453 162,016 110,469 145,892 117,601 8.52%
Tax -31,945 -35,579 -31,451 -32,466 -25,894 -36,344 -26,651 12.80%
NP 101,057 114,589 101,002 129,550 84,575 109,548 90,950 7.25%
-
NP to SH 101,181 114,650 101,001 129,550 84,575 109,548 90,950 7.34%
-
Tax Rate 24.02% 23.69% 23.75% 20.04% 23.44% 24.91% 22.66% -
Total Cost 237,458 206,391 227,257 138,643 182,734 215,659 188,978 16.39%
-
Net Worth 4,026,902 3,926,453 3,814,560 3,712,838 3,580,600 3,499,223 3,387,329 12.18%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 4,026,902 3,926,453 3,814,560 3,712,838 3,580,600 3,499,223 3,387,329 12.18%
NOSH 1,016,894 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 -1.32%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 29.85% 35.70% 30.77% 48.30% 31.64% 33.69% 32.49% -
ROE 2.51% 2.92% 2.65% 3.49% 2.36% 3.13% 2.69% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 33.29 31.55 32.27 26.37 26.28 31.97 27.52 13.49%
EPS 9.95 11.27 9.93 12.74 8.31 10.77 8.94 7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.86 3.75 3.65 3.52 3.44 3.33 12.20%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 33.29 31.56 32.28 26.37 26.29 31.98 27.53 13.46%
EPS 9.95 11.27 9.93 12.74 8.32 10.77 8.94 7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.8612 3.7512 3.6512 3.5211 3.4411 3.3311 12.18%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.89 1.86 1.47 1.11 1.09 0.82 0.82 -
P/RPS 5.68 5.89 4.56 4.21 4.15 2.56 2.98 53.54%
P/EPS 18.99 16.50 14.80 8.72 13.11 7.61 9.17 62.25%
EY 5.26 6.06 6.75 11.47 7.63 13.13 10.90 -38.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.39 0.30 0.31 0.24 0.25 54.29%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 28/08/24 27/05/24 28/02/24 29/11/23 24/08/23 25/05/23 -
Price 1.77 1.65 1.88 1.53 1.13 0.895 0.81 -
P/RPS 5.32 5.23 5.83 5.80 4.30 2.80 2.94 48.33%
P/EPS 17.79 14.64 18.93 12.01 13.59 8.31 9.06 56.61%
EY 5.62 6.83 5.28 8.32 7.36 12.03 11.04 -36.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.50 0.42 0.32 0.26 0.24 51.88%

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