[KSL] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 2.95%
YoY- 65.0%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 994,760 917,711 776,042 574,999 617,808 494,995 443,997 71.13%
PBT 432,813 395,994 321,039 218,504 215,271 153,365 127,227 126.02%
Tax -92,640 -81,281 -60,535 -37,495 -39,453 -27,950 -23,128 152.00%
NP 340,173 314,713 260,504 181,009 175,818 125,415 104,099 120.05%
-
NP to SH 340,173 314,713 260,504 181,009 175,818 125,415 104,099 120.05%
-
Tax Rate 21.40% 20.53% 18.86% 17.16% 18.33% 18.22% 18.18% -
Total Cost 654,587 602,998 515,538 393,990 441,990 369,580 339,898 54.72%
-
Net Worth 3,580,600 3,499,223 3,387,329 3,295,779 3,244,919 3,183,886 3,122,853 9.53%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 3,580,600 3,499,223 3,387,329 3,295,779 3,244,919 3,183,886 3,122,853 9.53%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 34.20% 34.29% 33.57% 31.48% 28.46% 25.34% 23.45% -
ROE 9.50% 8.99% 7.69% 5.49% 5.42% 3.94% 3.33% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 97.79 90.22 76.29 56.53 60.74 48.66 43.65 71.13%
EPS 33.44 30.94 25.61 17.79 17.28 12.33 10.23 120.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.44 3.33 3.24 3.19 3.13 3.07 9.53%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 95.88 88.45 74.80 55.42 59.55 47.71 42.79 71.15%
EPS 32.79 30.33 25.11 17.45 16.95 12.09 10.03 120.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4512 3.3727 3.2649 3.1766 3.1276 3.0688 3.01 9.53%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.09 0.82 0.82 0.775 0.775 0.74 0.825 -
P/RPS 1.11 0.91 1.07 1.37 1.28 1.52 1.89 -29.84%
P/EPS 3.26 2.65 3.20 4.36 4.48 6.00 8.06 -45.27%
EY 30.68 37.73 31.23 22.96 22.30 16.66 12.40 82.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.25 0.24 0.24 0.24 0.27 9.63%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 25/05/23 27/02/23 24/11/22 25/08/22 26/05/22 -
Price 1.13 0.895 0.81 0.83 0.75 0.83 0.755 -
P/RPS 1.16 0.99 1.06 1.47 1.23 1.71 1.73 -23.37%
P/EPS 3.38 2.89 3.16 4.66 4.34 6.73 7.38 -40.55%
EY 29.59 34.57 31.62 21.44 23.05 14.85 13.55 68.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.26 0.24 0.26 0.24 0.27 0.25 17.87%

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