[KSL] YoY 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- -22.2%
YoY- -40.9%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
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 67,756 134,162 187,188 140,585 164,497 150,125 206,435 -16.93%
PBT 8,670 60,135 72,576 42,762 72,706 65,444 92,169 -32.53%
Tax -2,332 -12,452 -18,490 -9,933 -17,157 -14,830 -22,040 -31.20%
NP 6,338 47,683 54,086 32,829 55,549 50,614 70,129 -32.98%
-
NP to SH 6,338 47,683 54,086 32,829 55,549 50,614 70,129 -32.98%
-
Tax Rate 26.90% 20.71% 25.48% 23.23% 23.60% 22.66% 23.91% -
Total Cost 61,418 86,479 133,102 107,756 108,948 99,511 136,306 -12.43%
-
Net Worth 3,082,164 2,960,098 2,695,622 2,475,103 2,169,696 1,919,841 1,496,136 12.78%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - 19,329 -
Div Payout % - - - - - - 27.56% -
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 1,919,841 1,496,136 12.78%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 969,616 386,598 17.86%
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 9.35% 35.54% 28.89% 23.35% 33.77% 33.71% 33.97% -
ROE 0.21% 1.61% 2.01% 1.33% 2.56% 2.64% 4.69% -
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 6.66 13.19 18.40 13.69 16.07 15.48 53.40 -29.29%
EPS 0.62 4.69 5.32 3.20 5.43 5.22 18.14 -43.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
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 6.53 12.93 18.04 13.55 15.86 14.47 19.90 -16.93%
EPS 0.61 4.60 5.21 3.16 5.35 4.88 6.76 -33.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.86 -
NAPS 2.9707 2.8531 2.5982 2.3856 2.0913 1.8504 1.442 12.78%
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 7.43 5.91 4.43 9.28 6.91 9.95 8.76 -2.70%
P/EPS 79.44 16.64 15.33 39.73 20.45 29.50 25.80 20.59%
EY 1.26 6.01 6.52 2.52 4.89 3.39 3.88 -17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.07 -
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 9.16 5.88 3.78 8.62 6.59 9.37 8.50 1.25%
P/EPS 97.90 16.53 13.07 36.91 19.53 27.78 25.03 25.49%
EY 1.02 6.05 7.65 2.71 5.12 3.60 4.00 -20.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
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