[KSL] YoY Annualized Quarter 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- -34.16%
YoY- -33.39%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 369,816 321,152 487,940 529,872 669,740 615,332 1,055,324 -16.02%
PBT 89,648 65,244 150,380 186,652 280,944 224,484 438,952 -23.24%
Tax -21,404 -20,616 -34,900 -41,608 -63,192 -51,048 -109,016 -23.74%
NP 68,244 44,628 115,480 145,044 217,752 173,436 329,936 -23.07%
-
NP to SH 68,244 44,628 115,480 145,044 217,752 173,436 329,936 -23.07%
-
Tax Rate 23.88% 31.60% 23.21% 22.29% 22.49% 22.74% 24.84% -
Total Cost 301,572 276,524 372,460 384,828 451,988 441,896 725,388 -13.59%
-
Net Worth 3,021,131 3,071,992 2,848,204 2,610,047 2,427,768 2,052,793 1,804,922 8.95%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 3,021,131 3,071,992 2,848,204 2,610,047 2,427,768 2,052,793 1,804,922 8.95%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,001,362 935,192 1.74%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 18.45% 13.90% 23.67% 27.37% 32.51% 28.19% 31.26% -
ROE 2.26% 1.45% 4.05% 5.56% 8.97% 8.45% 18.28% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 36.36 31.57 47.97 51.77 64.55 61.45 112.85 -17.18%
EPS 6.72 4.40 11.36 14.16 21.00 17.32 35.28 -24.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 3.02 2.80 2.55 2.34 2.05 1.93 7.44%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 36.37 31.58 47.98 52.11 65.86 60.51 103.78 -16.02%
EPS 6.71 4.39 11.36 14.26 21.41 17.06 32.45 -23.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9709 3.021 2.8009 2.5667 2.3874 2.0187 1.7749 8.95%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.655 0.45 0.93 0.95 1.27 1.32 2.17 -
P/RPS 1.80 1.43 1.94 1.84 1.97 2.15 1.92 -1.06%
P/EPS 9.76 10.26 8.19 6.70 6.05 7.62 6.15 7.99%
EY 10.24 9.75 12.21 14.92 16.53 13.12 16.26 -7.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.15 0.33 0.37 0.54 0.64 1.12 -23.73%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 26/06/20 30/05/19 28/05/18 30/05/17 26/05/16 29/05/15 -
Price 0.575 0.60 0.81 0.91 1.21 1.13 1.78 -
P/RPS 1.58 1.90 1.69 1.76 1.87 1.84 1.58 0.00%
P/EPS 8.57 13.68 7.13 6.42 5.77 6.52 5.05 9.20%
EY 11.67 7.31 14.02 15.57 17.35 15.33 19.82 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.29 0.36 0.52 0.55 0.92 -23.09%

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