[KSL] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -66.81%
YoY- 25.55%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 249,143 140,585 140,385 167,435 231,356 164,497 139,375 47.13%
PBT 114,764 42,762 53,921 70,236 190,929 72,706 66,711 43.43%
Tax -23,924 -9,933 -11,722 -15,798 -26,897 -17,157 -15,134 35.58%
NP 90,840 32,829 42,199 54,438 164,032 55,549 51,577 45.69%
-
NP to SH 90,840 32,829 42,199 54,438 164,032 55,549 51,577 45.69%
-
Tax Rate 20.85% 23.23% 21.74% 22.49% 14.09% 23.60% 22.69% -
Total Cost 158,303 107,756 98,186 112,997 67,324 108,948 87,798 47.98%
-
Net Worth 2,563,055 2,475,103 2,450,426 2,427,768 2,347,465 2,169,696 2,123,758 13.31%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,563,055 2,475,103 2,450,426 2,427,768 2,347,465 2,169,696 2,123,758 13.31%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,011,313 1.71%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 36.46% 23.35% 30.06% 32.51% 70.90% 33.77% 37.01% -
ROE 3.54% 1.33% 1.72% 2.24% 6.99% 2.56% 2.43% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 24.30 13.69 13.64 16.14 22.47 16.07 13.78 45.81%
EPS 8.86 3.20 4.10 5.25 15.93 5.43 5.10 44.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.41 2.38 2.34 2.28 2.12 2.10 12.29%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 24.50 13.82 13.81 16.47 22.75 16.18 13.71 47.10%
EPS 8.93 3.23 4.15 5.35 16.13 5.46 5.07 45.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5205 2.434 2.4097 2.3874 2.3085 2.1337 2.0885 13.31%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.07 1.27 1.23 1.27 1.01 1.11 1.12 -
P/RPS 4.40 9.28 9.02 7.87 4.49 6.91 8.13 -33.51%
P/EPS 12.08 39.73 30.01 24.20 6.34 20.45 21.96 -32.79%
EY 8.28 2.52 3.33 4.13 15.77 4.89 4.55 48.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.52 0.54 0.44 0.52 0.53 -12.97%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 28/08/17 30/05/17 27/02/17 28/11/16 26/08/16 -
Price 1.02 1.18 1.24 1.21 1.13 1.06 1.12 -
P/RPS 4.20 8.62 9.09 7.50 5.03 6.59 8.13 -35.53%
P/EPS 11.51 36.91 30.25 23.06 7.09 19.53 21.96 -34.91%
EY 8.69 2.71 3.31 4.34 14.10 5.12 4.55 53.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.52 0.52 0.50 0.50 0.53 -15.69%

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