[KSL] YoY 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- -74.39%
YoY- 37.46%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 267,309 190,260 67,447 67,756 134,162 187,188 140,585 11.29%
PBT 110,469 73,650 11,744 8,670 60,135 72,576 42,762 17.12%
Tax -25,894 -14,535 -3,032 -2,332 -12,452 -18,490 -9,933 17.30%
NP 84,575 59,115 8,712 6,338 47,683 54,086 32,829 17.07%
-
NP to SH 84,575 59,115 8,712 6,338 47,683 54,086 32,829 17.07%
-
Tax Rate 23.44% 19.74% 25.82% 26.90% 20.71% 25.48% 23.23% -
Total Cost 182,734 131,145 58,735 61,418 86,479 133,102 107,756 9.19%
-
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 31.64% 31.07% 12.92% 9.35% 35.54% 28.89% 23.35% -
ROE 2.36% 1.82% 0.28% 0.21% 1.61% 2.01% 1.33% -
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 26.28 18.70 6.63 6.66 13.19 18.40 13.69 11.47%
EPS 8.31 5.81 0.86 0.62 4.69 5.32 3.20 17.23%
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 25.76 18.34 6.50 6.53 12.93 18.04 13.55 11.29%
EPS 8.15 5.70 0.84 0.61 4.60 5.21 3.16 17.09%
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 4.15 4.14 9.50 7.43 5.91 4.43 9.28 -12.54%
P/EPS 13.11 13.34 73.56 79.44 16.64 15.33 39.73 -16.86%
EY 7.63 7.50 1.36 1.26 6.01 6.52 2.52 20.26%
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 4.30 4.01 9.65 9.16 5.88 3.78 8.62 -10.93%
P/EPS 13.59 12.91 74.73 97.90 16.53 13.07 36.91 -15.33%
EY 7.36 7.75 1.34 1.02 6.05 7.65 2.71 18.10%
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