[KSL] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -7.12%
YoY- 38.37%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 670,684 662,581 697,548 679,761 703,673 702,663 689,061 -1.79%
PBT 259,252 258,110 281,683 357,833 387,777 400,582 386,467 -23.42%
Tax -56,804 -55,981 -61,377 -61,515 -68,739 -74,986 -71,950 -14.61%
NP 202,448 202,129 220,306 296,318 319,038 325,596 314,517 -25.51%
-
NP to SH 202,448 202,129 220,306 296,318 319,038 325,596 314,517 -25.51%
-
Tax Rate 21.91% 21.69% 21.79% 17.19% 17.73% 18.72% 18.62% -
Total Cost 468,236 460,452 477,242 383,443 384,635 377,067 374,544 16.09%
-
Net Worth 2,634,589 2,610,047 2,563,055 2,475,103 2,450,426 2,427,768 2,347,465 8.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,634,589 2,610,047 2,563,055 2,475,103 2,450,426 2,427,768 2,347,465 8.01%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,029,590 0.51%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 30.19% 30.51% 31.58% 43.59% 45.34% 46.34% 45.64% -
ROE 7.68% 7.74% 8.60% 11.97% 13.02% 13.41% 13.40% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 65.93 64.73 68.04 66.19 68.34 67.73 66.93 -1.00%
EPS 19.90 19.75 21.49 28.85 30.99 31.38 30.55 -24.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.55 2.50 2.41 2.38 2.34 2.28 8.89%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 65.95 65.16 68.60 66.85 69.20 69.10 67.76 -1.79%
EPS 19.91 19.88 21.66 29.14 31.37 32.02 30.93 -25.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5908 2.5667 2.5205 2.434 2.4097 2.3874 2.3085 8.01%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.84 0.95 1.07 1.27 1.23 1.27 1.01 -
P/RPS 1.27 1.47 1.57 1.92 1.80 1.88 1.51 -10.92%
P/EPS 4.22 4.81 4.98 4.40 3.97 4.05 3.31 17.62%
EY 23.69 20.79 20.08 22.72 25.19 24.71 30.25 -15.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.43 0.53 0.52 0.54 0.44 -19.17%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 28/02/18 29/11/17 28/08/17 30/05/17 27/02/17 -
Price 0.855 0.91 1.02 1.18 1.24 1.21 1.13 -
P/RPS 1.30 1.41 1.50 1.78 1.81 1.79 1.69 -16.08%
P/EPS 4.30 4.61 4.75 4.09 4.00 3.86 3.70 10.56%
EY 23.28 21.70 21.07 24.45 24.99 25.94 27.03 -9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.41 0.49 0.52 0.52 0.50 -24.25%

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