[KSL] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 8.63%
YoY- -18.48%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 449,988 234,660 635,796 561,912 615,640 586,416 881,002 -10.58%
PBT 134,422 28,690 252,316 203,452 248,314 245,664 402,016 -16.67%
Tax -32,254 -13,890 -59,018 -45,894 -55,040 -55,792 -98,458 -16.95%
NP 102,168 14,800 193,298 157,558 193,274 189,872 303,558 -16.58%
-
NP to SH 102,168 14,800 193,298 157,558 193,274 189,872 303,558 -16.58%
-
Tax Rate 23.99% 48.41% 23.39% 22.56% 22.17% 22.71% 24.49% -
Total Cost 347,820 219,860 442,498 404,354 422,366 396,544 577,444 -8.09%
-
Net Worth 3,051,648 3,071,992 2,909,237 2,634,589 2,450,426 2,107,458 1,891,327 8.29%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 37,826 -
Div Payout % - - - - - - 12.46% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 3,051,648 3,071,992 2,909,237 2,634,589 2,450,426 2,107,458 1,891,327 8.29%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,003,551 945,663 1.55%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 22.70% 6.31% 30.40% 28.04% 31.39% 32.38% 34.46% -
ROE 3.35% 0.48% 6.64% 5.98% 7.89% 9.01% 16.05% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 44.24 23.07 62.50 55.24 59.79 58.43 93.16 -11.66%
EPS 10.04 1.46 19.00 15.44 18.78 18.92 32.10 -17.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 3.00 3.02 2.86 2.59 2.38 2.10 2.00 6.98%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 44.25 23.08 62.52 55.26 60.54 57.67 86.64 -10.58%
EPS 10.05 1.46 19.01 15.49 19.01 18.67 29.85 -16.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.72 -
NAPS 3.0009 3.021 2.8609 2.5908 2.4097 2.0724 1.8599 8.29%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.585 0.595 0.78 0.84 1.23 1.12 1.73 -
P/RPS 1.32 2.58 1.25 1.52 2.06 1.92 1.86 -5.55%
P/EPS 5.82 40.89 4.10 5.42 6.55 5.92 5.39 1.28%
EY 17.17 2.45 24.36 18.44 15.26 16.89 18.55 -1.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
P/NAPS 0.20 0.20 0.27 0.32 0.52 0.53 0.87 -21.71%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 26/08/20 27/08/19 27/08/18 28/08/17 26/08/16 28/08/15 -
Price 0.615 0.555 0.80 0.855 1.24 1.12 1.43 -
P/RPS 1.39 2.41 1.28 1.55 2.07 1.92 1.53 -1.58%
P/EPS 6.12 38.15 4.21 5.52 6.61 5.92 4.45 5.44%
EY 16.33 2.62 23.75 18.12 15.14 16.89 22.45 -5.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.80 -
P/NAPS 0.21 0.18 0.28 0.33 0.52 0.53 0.72 -18.54%

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