[KSL] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -2.65%
YoY- 5.3%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 510,278 669,150 710,847 693,366 746,392 698,966 709,449 -19.73%
PBT 209,973 300,500 321,784 329,358 341,799 308,301 317,369 -24.09%
Tax -51,981 -70,973 -74,544 -93,800 -99,838 -91,600 -93,277 -32.30%
NP 157,992 229,527 247,240 235,558 241,961 216,701 224,092 -20.80%
-
NP to SH 157,992 229,527 247,240 235,558 241,961 216,701 224,092 -20.80%
-
Tax Rate 24.76% 23.62% 23.17% 28.48% 29.21% 29.71% 29.39% -
Total Cost 352,286 439,623 463,607 457,808 504,431 482,265 485,357 -19.25%
-
Net Worth 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 5.93%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 5.93%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 30.96% 34.30% 34.78% 33.97% 32.42% 31.00% 31.59% -
ROE 5.14% 7.47% 8.07% 7.96% 8.32% 7.61% 7.95% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 50.16 65.78 69.88 68.16 73.38 68.71 69.74 -19.74%
EPS 15.53 22.56 24.31 23.16 23.79 21.30 22.03 -20.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 3.02 3.01 2.91 2.86 2.80 2.77 5.93%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 50.18 65.80 69.90 68.18 73.40 68.74 69.77 -19.74%
EPS 15.54 22.57 24.31 23.16 23.79 21.31 22.04 -20.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.021 3.021 3.011 2.9109 2.8609 2.8009 2.7709 5.93%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.595 0.45 0.755 0.78 0.78 0.93 0.71 -
P/RPS 1.19 0.68 1.08 1.14 1.06 1.35 1.02 10.83%
P/EPS 3.83 1.99 3.11 3.37 3.28 4.37 3.22 12.27%
EY 26.10 50.14 32.19 29.69 30.50 22.91 31.03 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.25 0.27 0.27 0.33 0.26 -16.06%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 26/06/20 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 -
Price 0.555 0.60 0.71 0.775 0.80 0.81 0.825 -
P/RPS 1.11 0.91 1.02 1.14 1.09 1.18 1.18 -3.99%
P/EPS 3.57 2.66 2.92 3.35 3.36 3.80 3.74 -3.05%
EY 27.99 37.61 34.23 29.88 29.73 26.30 26.70 3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.24 0.27 0.28 0.29 0.30 -28.88%

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