[KSL] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 126.57%
YoY- 52.92%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 328,259 279,928 78,885 92,454 80,288 121,985 132,468 16.31%
PBT 132,453 117,601 15,066 22,412 16,311 37,595 46,663 18.97%
Tax -31,451 -26,651 -3,611 -5,351 -5,154 -8,725 -10,402 20.23%
NP 101,002 90,950 11,455 17,061 11,157 28,870 36,261 18.59%
-
NP to SH 101,001 90,950 11,455 17,061 11,157 28,870 36,261 18.59%
-
Tax Rate 23.75% 22.66% 23.97% 23.88% 31.60% 23.21% 22.29% -
Total Cost 227,257 188,978 67,430 75,393 69,131 93,115 96,207 15.38%
-
Net Worth 3,814,560 3,387,329 3,122,853 3,021,131 3,071,992 2,848,204 2,610,047 6.52%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 3,814,560 3,387,329 3,122,853 3,021,131 3,071,992 2,848,204 2,610,047 6.52%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 30.77% 32.49% 14.52% 18.45% 13.90% 23.67% 27.37% -
ROE 2.65% 2.69% 0.37% 0.56% 0.36% 1.01% 1.39% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 32.27 27.52 7.75 9.09 7.89 11.99 12.94 16.43%
EPS 9.93 8.94 1.13 1.68 1.10 2.84 3.54 18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.33 3.07 2.97 3.02 2.80 2.55 6.63%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 31.64 26.98 7.60 8.91 7.74 11.76 12.77 16.30%
EPS 9.73 8.77 1.10 1.64 1.08 2.78 3.50 18.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6767 3.2649 3.01 2.9119 2.9609 2.7452 2.5157 6.52%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.47 0.82 0.825 0.655 0.45 0.93 0.95 -
P/RPS 4.56 2.98 10.64 7.21 5.70 7.76 7.34 -7.62%
P/EPS 14.80 9.17 73.26 39.05 41.03 32.77 26.82 -9.42%
EY 6.75 10.90 1.36 2.56 2.44 3.05 3.73 10.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.25 0.27 0.22 0.15 0.33 0.37 0.88%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 25/05/23 26/05/22 27/05/21 26/06/20 30/05/19 28/05/18 -
Price 1.88 0.81 0.755 0.575 0.60 0.81 0.91 -
P/RPS 5.83 2.94 9.74 6.33 7.60 6.75 7.03 -3.06%
P/EPS 18.93 9.06 67.04 34.28 54.70 28.54 25.69 -4.95%
EY 5.28 11.04 1.49 2.92 1.83 3.50 3.89 5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.24 0.25 0.19 0.20 0.29 0.36 5.62%

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