[KSL] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -8.25%
YoY- -37.92%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 709,449 717,287 670,684 662,581 697,548 679,761 703,673 0.54%
PBT 317,369 289,066 259,252 258,110 281,683 357,833 387,777 -12.47%
Tax -93,277 -65,361 -56,804 -55,981 -61,377 -61,515 -68,739 22.50%
NP 224,092 223,705 202,448 202,129 220,306 296,318 319,038 -20.93%
-
NP to SH 224,092 223,705 202,448 202,129 220,306 296,318 319,038 -20.93%
-
Tax Rate 29.39% 22.61% 21.91% 21.69% 21.79% 17.19% 17.73% -
Total Cost 485,357 493,582 468,236 460,452 477,242 383,443 384,635 16.72%
-
Net Worth 2,817,688 2,695,622 2,634,589 2,610,047 2,563,055 2,475,103 2,450,426 9.72%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,817,688 2,695,622 2,634,589 2,610,047 2,563,055 2,475,103 2,450,426 9.72%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 31.59% 31.19% 30.19% 30.51% 31.58% 43.59% 45.34% -
ROE 7.95% 8.30% 7.68% 7.74% 8.60% 11.97% 13.02% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 69.74 70.51 65.93 64.73 68.04 66.19 68.34 1.35%
EPS 22.03 21.99 19.90 19.75 21.49 28.85 30.99 -20.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.65 2.59 2.55 2.50 2.41 2.38 10.61%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 69.77 70.54 65.95 65.16 68.60 66.85 69.20 0.54%
EPS 22.04 22.00 19.91 19.88 21.66 29.14 31.37 -20.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7709 2.6508 2.5908 2.5667 2.5205 2.434 2.4097 9.73%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.71 0.815 0.84 0.95 1.07 1.27 1.23 -
P/RPS 1.02 1.16 1.27 1.47 1.57 1.92 1.80 -31.45%
P/EPS 3.22 3.71 4.22 4.81 4.98 4.40 3.97 -12.99%
EY 31.03 26.98 23.69 20.79 20.08 22.72 25.19 14.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.32 0.37 0.43 0.53 0.52 -36.92%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 27/08/18 28/05/18 28/02/18 29/11/17 28/08/17 -
Price 0.825 0.695 0.855 0.91 1.02 1.18 1.24 -
P/RPS 1.18 0.99 1.30 1.41 1.50 1.78 1.81 -24.75%
P/EPS 3.74 3.16 4.30 4.61 4.75 4.09 4.00 -4.36%
EY 26.70 31.64 23.28 21.70 21.07 24.45 24.99 4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.33 0.36 0.41 0.49 0.52 -30.62%

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