[KSL] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 17.05%
YoY- 335.26%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 872,444 452,683 292,441 185,086 452,060 468,144 448,405 11.72%
PBT 373,962 159,653 78,955 23,015 186,293 174,301 166,919 14.38%
Tax -88,889 -33,744 -19,159 -9,277 -41,961 -41,437 -37,453 15.48%
NP 285,073 125,909 59,796 13,738 144,332 132,864 129,466 14.05%
-
NP to SH 285,073 125,909 59,796 13,738 144,332 132,864 129,466 14.05%
-
Tax Rate 23.77% 21.14% 24.27% 40.31% 22.52% 23.77% 22.44% -
Total Cost 587,371 326,774 232,645 171,348 307,728 335,280 318,939 10.70%
-
Net Worth 3,580,600 3,244,919 3,061,820 3,082,164 2,960,098 2,695,622 2,475,103 6.34%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 3,580,600 3,244,919 3,061,820 3,082,164 2,960,098 2,695,622 2,475,103 6.34%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 32.68% 27.81% 20.45% 7.42% 31.93% 28.38% 28.87% -
ROE 7.96% 3.88% 1.95% 0.45% 4.88% 4.93% 5.23% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 85.77 44.50 28.75 18.20 44.44 46.02 43.66 11.90%
EPS 28.02 12.38 5.88 1.35 14.19 13.03 12.60 14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.19 3.01 3.03 2.91 2.65 2.41 6.51%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 84.09 43.63 28.19 17.84 43.57 45.12 43.22 11.72%
EPS 27.48 12.14 5.76 1.32 13.91 12.81 12.48 14.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4512 3.1276 2.9511 2.9707 2.8531 2.5982 2.3856 6.34%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.09 0.775 0.63 0.495 0.78 0.815 1.27 -
P/RPS 1.27 1.74 2.19 2.72 1.76 1.77 2.91 -12.90%
P/EPS 3.89 6.26 10.72 36.65 5.50 6.24 10.07 -14.65%
EY 25.71 15.97 9.33 2.73 18.19 16.03 9.93 17.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.21 0.16 0.27 0.31 0.53 -8.54%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 24/11/22 25/11/21 27/11/20 26/11/19 26/11/18 29/11/17 -
Price 1.13 0.75 0.64 0.61 0.775 0.695 1.18 -
P/RPS 1.32 1.69 2.23 3.35 1.74 1.51 2.70 -11.23%
P/EPS 4.03 6.06 10.89 45.17 5.46 5.32 9.36 -13.09%
EY 24.80 16.50 9.18 2.21 18.31 18.79 10.68 15.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.24 0.21 0.20 0.27 0.26 0.49 -6.85%

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