[KSL] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 43.92%
YoY- 150.25%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,140,637 994,760 917,711 776,042 574,999 617,808 494,995 74.19%
PBT 535,978 432,813 395,994 321,039 218,504 215,271 153,365 129.76%
Tax -121,355 -92,640 -81,281 -60,535 -37,495 -39,453 -27,950 165.43%
NP 414,623 340,173 314,713 260,504 181,009 175,818 125,415 121.44%
-
NP to SH 414,623 340,173 314,713 260,504 181,009 175,818 125,415 121.44%
-
Tax Rate 22.64% 21.40% 20.53% 18.86% 17.16% 18.33% 18.22% -
Total Cost 726,014 654,587 602,998 515,538 393,990 441,990 369,580 56.65%
-
Net Worth 3,712,838 3,580,600 3,499,223 3,387,329 3,295,779 3,244,919 3,183,886 10.75%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 3,712,838 3,580,600 3,499,223 3,387,329 3,295,779 3,244,919 3,183,886 10.75%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 36.35% 34.20% 34.29% 33.57% 31.48% 28.46% 25.34% -
ROE 11.17% 9.50% 8.99% 7.69% 5.49% 5.42% 3.94% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 112.13 97.79 90.22 76.29 56.53 60.74 48.66 74.19%
EPS 40.76 33.44 30.94 25.61 17.79 17.28 12.33 121.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 3.52 3.44 3.33 3.24 3.19 3.13 10.75%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 109.94 95.88 88.45 74.80 55.42 59.55 47.71 74.19%
EPS 39.96 32.79 30.33 25.11 17.45 16.95 12.09 121.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5786 3.4512 3.3727 3.2649 3.1766 3.1276 3.0688 10.75%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.11 1.09 0.82 0.82 0.775 0.775 0.74 -
P/RPS 0.99 1.11 0.91 1.07 1.37 1.28 1.52 -24.80%
P/EPS 2.72 3.26 2.65 3.20 4.36 4.48 6.00 -40.90%
EY 36.72 30.68 37.73 31.23 22.96 22.30 16.66 69.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.24 0.25 0.24 0.24 0.24 15.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 24/08/23 25/05/23 27/02/23 24/11/22 25/08/22 -
Price 1.53 1.13 0.895 0.81 0.83 0.75 0.83 -
P/RPS 1.36 1.16 0.99 1.06 1.47 1.23 1.71 -14.12%
P/EPS 3.75 3.38 2.89 3.16 4.66 4.34 6.73 -32.21%
EY 26.64 29.59 34.57 31.62 21.44 23.05 14.85 47.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.26 0.24 0.26 0.24 0.27 34.14%

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