[KSL] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 121.89%
YoY- 52.92%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 165,125 67,447 132,540 92,454 155,746 67,756 37,042 170.12%
PBT 55,618 11,744 44,799 22,412 -75,976 8,670 -1,966 -
Tax -5,709 -3,032 -10,776 -5,351 -1,973 -2,332 -1,791 116.13%
NP 49,909 8,712 34,023 17,061 -77,949 6,338 -3,757 -
-
NP to SH 49,909 8,712 34,023 17,061 -77,949 6,338 -3,757 -
-
Tax Rate 10.26% 25.82% 24.05% 23.88% - 26.90% - -
Total Cost 115,216 58,735 98,517 75,393 233,695 61,418 40,799 99.41%
-
Net Worth 3,112,680 3,061,820 3,051,648 3,021,131 3,000,787 3,082,164 3,071,992 0.87%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,112,680 3,061,820 3,051,648 3,021,131 3,000,787 3,082,164 3,071,992 0.87%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 30.22% 12.92% 25.67% 18.45% -50.05% 9.35% -10.14% -
ROE 1.60% 0.28% 1.11% 0.56% -2.60% 0.21% -0.12% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.23 6.63 13.03 9.09 15.31 6.66 3.64 170.16%
EPS 4.91 0.86 3.34 1.68 -7.66 0.62 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.01 3.00 2.97 2.95 3.03 3.02 0.87%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.24 6.63 13.03 9.09 15.32 6.66 3.64 170.27%
EPS 4.91 0.86 3.35 1.68 -7.67 0.62 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.061 3.011 3.0009 2.9709 2.9509 3.031 3.021 0.87%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.66 0.63 0.585 0.655 0.615 0.495 0.595 -
P/RPS 4.07 9.50 4.49 7.21 4.02 7.43 16.34 -60.31%
P/EPS 13.45 73.56 17.49 39.05 -8.03 79.44 -161.10 -
EY 7.43 1.36 5.72 2.56 -12.46 1.26 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.20 0.22 0.21 0.16 0.20 6.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 22/03/21 27/11/20 26/08/20 -
Price 0.695 0.64 0.615 0.575 0.70 0.61 0.555 -
P/RPS 4.28 9.65 4.72 6.33 4.57 9.16 15.24 -57.01%
P/EPS 14.17 74.73 18.39 34.28 -9.13 97.90 -150.27 -
EY 7.06 1.34 5.44 2.92 -10.95 1.02 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.21 0.19 0.24 0.20 0.18 17.69%

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