[KSL] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -68.35%
YoY- -20.38%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 258,786 134,162 195,914 121,985 241,305 187,188 148,488 44.67%
PBT 135,493 60,135 88,561 37,595 143,067 72,576 55,063 81.96%
Tax -32,584 -12,452 -20,783 -8,725 -51,840 -18,490 -12,545 88.62%
NP 102,909 47,683 67,778 28,870 91,227 54,086 42,518 79.97%
-
NP to SH 102,909 47,683 67,778 28,870 91,227 54,086 42,518 79.97%
-
Tax Rate 24.05% 20.71% 23.47% 23.21% 36.23% 25.48% 22.78% -
Total Cost 155,877 86,479 128,136 93,115 150,078 133,102 105,970 29.24%
-
Net Worth 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 10.50%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 10.50%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 39.77% 35.54% 34.60% 23.67% 37.81% 28.89% 28.63% -
ROE 3.36% 1.61% 2.33% 1.01% 3.24% 2.01% 1.61% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.44 13.19 19.26 11.99 23.72 18.40 14.60 44.65%
EPS 10.12 4.69 6.66 2.84 8.97 5.32 4.18 80.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.91 2.86 2.80 2.77 2.65 2.59 10.50%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 24.94 12.93 18.88 11.76 23.26 18.04 14.31 44.67%
EPS 9.92 4.60 6.53 2.78 8.79 5.21 4.10 79.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9511 2.8531 2.8041 2.7452 2.7158 2.5982 2.5393 10.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.755 0.78 0.78 0.93 0.71 0.815 0.84 -
P/RPS 2.97 5.91 4.05 7.76 2.99 4.43 5.75 -35.54%
P/EPS 7.46 16.64 11.71 32.77 7.92 15.33 20.10 -48.26%
EY 13.40 6.01 8.54 3.05 12.63 6.52 4.98 93.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.27 0.33 0.26 0.31 0.32 -15.13%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 26/11/18 27/08/18 -
Price 0.71 0.775 0.80 0.81 0.825 0.695 0.855 -
P/RPS 2.79 5.88 4.15 6.75 3.48 3.78 5.86 -38.94%
P/EPS 7.02 16.53 12.01 28.54 9.20 13.07 20.46 -50.89%
EY 14.25 6.05 8.33 3.50 10.87 7.65 4.89 103.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.28 0.29 0.30 0.26 0.33 -19.08%

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