[KSL] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 120.45%
YoY- 200.17%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 649,239 605,135 262,423 224,994 117,330 317,898 280,956 14.96%
PBT 282,621 263,493 86,003 67,211 14,345 126,158 101,726 18.54%
Tax -67,030 -62,995 -19,209 -16,127 -6,945 -29,509 -22,947 19.54%
NP 215,591 200,498 66,794 51,084 7,400 96,649 78,779 18.25%
-
NP to SH 215,651 200,498 66,794 51,084 7,400 96,649 78,779 18.25%
-
Tax Rate 23.72% 23.91% 22.34% 23.99% 48.41% 23.39% 22.56% -
Total Cost 433,648 404,637 195,629 173,910 109,930 221,249 202,177 13.54%
-
Net Worth 3,926,453 3,499,223 3,183,886 3,051,648 3,071,992 2,909,237 2,634,589 6.86%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,926,453 3,499,223 3,183,886 3,051,648 3,071,992 2,909,237 2,634,589 6.86%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 33.21% 33.13% 25.45% 22.70% 6.31% 30.40% 28.04% -
ROE 5.49% 5.73% 2.10% 1.67% 0.24% 3.32% 2.99% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 63.83 59.49 25.80 22.12 11.53 31.25 27.62 14.96%
EPS 21.20 19.71 6.57 5.02 0.73 9.50 7.72 18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.86 3.44 3.13 3.00 3.02 2.86 2.59 6.86%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 63.85 59.51 25.81 22.13 11.54 31.26 27.63 14.96%
EPS 21.21 19.72 6.57 5.02 0.73 9.50 7.75 18.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8612 3.4411 3.131 3.0009 3.021 2.8609 2.5908 6.86%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.86 0.82 0.74 0.585 0.595 0.78 0.84 -
P/RPS 2.91 1.38 2.87 2.64 5.16 2.50 3.04 -0.72%
P/EPS 8.77 4.16 11.27 11.65 81.79 8.21 10.85 -3.48%
EY 11.40 24.04 8.87 8.58 1.22 12.18 9.22 3.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.24 0.24 0.20 0.20 0.27 0.32 6.98%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 24/08/23 25/08/22 26/08/21 26/08/20 27/08/19 27/08/18 -
Price 1.65 0.895 0.83 0.615 0.555 0.80 0.855 -
P/RPS 2.59 1.50 3.22 2.78 4.81 2.56 3.10 -2.94%
P/EPS 7.78 4.54 12.64 12.25 76.29 8.42 11.04 -5.66%
EY 12.85 22.02 7.91 8.17 1.31 11.88 9.06 5.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.26 0.27 0.21 0.18 0.28 0.33 4.50%

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