[KSL] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -10.69%
YoY- -13.97%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 246,781 602,746 624,192 597,873 610,273 787,501 845,926 -18.54%
PBT 30,686 248,390 232,401 222,558 260,717 355,269 368,414 -33.89%
Tax -12,369 -55,948 -55,249 -49,937 -60,070 -85,412 -87,933 -27.86%
NP 18,317 192,442 177,152 172,621 200,646 269,857 280,481 -36.51%
-
NP to SH 18,317 192,442 177,152 172,621 200,646 269,857 280,481 -36.51%
-
Tax Rate 40.31% 22.52% 23.77% 22.44% 23.04% 24.04% 23.87% -
Total Cost 228,464 410,304 447,040 425,252 409,626 517,644 565,445 -14.00%
-
Net Worth 3,082,164 2,960,098 2,695,622 2,475,103 2,169,696 1,897,434 1,498,429 12.76%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - 25,812 -
Div Payout % - - - - - - 9.20% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 3,082,164 2,960,098 2,695,622 2,475,103 2,169,696 1,897,434 1,498,429 12.76%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 958,300 387,191 17.83%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.42% 31.93% 28.38% 28.87% 32.88% 34.27% 33.16% -
ROE 0.59% 6.50% 6.57% 6.97% 9.25% 14.22% 18.72% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 24.26 59.25 61.36 58.21 59.63 82.18 218.48 -30.64%
EPS 1.80 18.92 17.37 16.80 19.85 28.16 72.44 -45.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 3.03 2.91 2.65 2.41 2.12 1.98 3.87 -3.99%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 24.27 59.27 61.38 58.79 60.01 77.44 83.19 -18.54%
EPS 1.80 18.92 17.42 16.98 19.73 26.54 27.58 -36.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
NAPS 3.031 2.9109 2.6508 2.434 2.1337 1.8659 1.4735 12.76%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.495 0.78 0.815 1.27 1.11 1.54 4.68 -
P/RPS 2.04 1.32 1.33 2.18 1.86 1.87 2.14 -0.79%
P/EPS 27.49 4.12 4.68 7.56 5.66 5.47 6.46 27.27%
EY 3.64 24.25 21.37 13.23 17.66 18.29 15.48 -21.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
P/NAPS 0.16 0.27 0.31 0.53 0.52 0.78 1.21 -28.60%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 26/11/19 26/11/18 29/11/17 28/11/16 27/11/15 28/11/14 -
Price 0.61 0.775 0.695 1.18 1.06 1.45 4.54 -
P/RPS 2.51 1.31 1.13 2.03 1.78 1.76 2.08 3.17%
P/EPS 33.88 4.10 3.99 7.02 5.41 5.15 6.27 32.43%
EY 2.95 24.41 25.06 14.24 18.50 19.42 15.96 -24.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 0.20 0.27 0.26 0.49 0.50 0.73 1.17 -25.48%

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