[KSL] QoQ TTM Result on 31-Mar-2020 [#1]

Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -7.16%
YoY- 5.92%
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 340,832 443,872 510,278 669,150 710,847 693,366 746,392 -40.55%
PBT -52,961 158,508 209,973 300,500 321,784 329,358 341,799 -
Tax -11,250 -41,861 -51,981 -70,973 -74,544 -93,800 -99,838 -76.51%
NP -64,211 116,647 157,992 229,527 247,240 235,558 241,961 -
-
NP to SH -64,211 116,647 157,992 229,527 247,240 235,558 241,961 -
-
Tax Rate - 26.41% 24.76% 23.62% 23.17% 28.48% 29.21% -
Total Cost 405,043 327,225 352,286 439,623 463,607 457,808 504,431 -13.55%
-
Net Worth 3,000,787 3,082,164 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2.07%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 3,000,787 3,082,164 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2.07%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -18.84% 26.28% 30.96% 34.30% 34.78% 33.97% 32.42% -
ROE -2.14% 3.78% 5.14% 7.47% 8.07% 7.96% 8.32% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 33.51 43.64 50.16 65.78 69.88 68.16 73.38 -40.55%
EPS -6.31 11.47 15.53 22.56 24.31 23.16 23.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 3.03 3.02 3.02 3.01 2.91 2.86 2.07%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 32.85 42.78 49.18 64.50 68.51 66.83 71.94 -40.56%
EPS -6.19 11.24 15.23 22.12 23.83 22.70 23.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8923 2.9707 2.9609 2.9609 2.9511 2.8531 2.8041 2.07%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.615 0.495 0.595 0.45 0.755 0.78 0.78 -
P/RPS 1.84 1.13 1.19 0.68 1.08 1.14 1.06 44.19%
P/EPS -9.74 4.32 3.83 1.99 3.11 3.37 3.28 -
EY -10.26 23.17 26.10 50.14 32.19 29.69 30.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.20 0.15 0.25 0.27 0.27 -15.36%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/03/21 27/11/20 26/08/20 26/06/20 26/02/20 26/11/19 27/08/19 -
Price 0.70 0.61 0.555 0.60 0.71 0.775 0.80 -
P/RPS 2.09 1.40 1.11 0.91 1.02 1.14 1.09 54.03%
P/EPS -11.09 5.32 3.57 2.66 2.92 3.35 3.36 -
EY -9.02 18.80 27.99 37.61 34.23 29.88 29.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.18 0.20 0.24 0.27 0.28 -9.72%

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