[KSL] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 115.82%
YoY- 12.81%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 122,316 165,125 155,746 258,786 241,305 249,143 231,356 -10.07%
PBT 58,851 55,618 -75,976 135,493 143,067 114,764 190,929 -17.80%
Tax -3,751 -5,709 -1,973 -32,584 -51,840 -23,924 -26,897 -27.97%
NP 55,100 49,909 -77,949 102,909 91,227 90,840 164,032 -16.61%
-
NP to SH 55,100 49,909 -77,949 102,909 91,227 90,840 164,032 -16.61%
-
Tax Rate 6.37% 10.26% - 24.05% 36.23% 20.85% 14.09% -
Total Cost 67,216 115,216 233,695 155,877 150,078 158,303 67,324 -0.02%
-
Net Worth 3,295,779 3,112,680 3,000,787 3,061,820 2,817,688 2,563,055 2,347,465 5.81%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 3,295,779 3,112,680 3,000,787 3,061,820 2,817,688 2,563,055 2,347,465 5.81%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 45.05% 30.22% -50.05% 39.77% 37.81% 36.46% 70.90% -
ROE 1.67% 1.60% -2.60% 3.36% 3.24% 3.54% 6.99% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 12.02 16.23 15.31 25.44 23.72 24.30 22.47 -9.89%
EPS 5.42 4.91 -7.66 10.12 8.97 8.86 15.93 -16.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 3.06 2.95 3.01 2.77 2.50 2.28 6.02%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 11.79 15.92 15.01 24.94 23.26 24.01 22.30 -10.07%
EPS 5.31 4.81 -7.51 9.92 8.79 8.76 15.81 -16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1766 3.0002 2.8923 2.9511 2.7158 2.4704 2.2626 5.81%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.775 0.66 0.615 0.755 0.71 1.07 1.01 -
P/RPS 6.45 4.07 4.02 2.97 2.99 4.40 4.49 6.22%
P/EPS 14.31 13.45 -8.03 7.46 7.92 12.08 6.34 14.52%
EY 6.99 7.43 -12.46 13.40 12.63 8.28 15.77 -12.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.21 0.25 0.26 0.43 0.44 -9.60%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 24/02/22 22/03/21 26/02/20 28/02/19 28/02/18 27/02/17 -
Price 0.83 0.695 0.70 0.71 0.825 1.02 1.13 -
P/RPS 6.90 4.28 4.57 2.79 3.48 4.20 5.03 5.40%
P/EPS 15.32 14.17 -9.13 7.02 9.20 11.51 7.09 13.69%
EY 6.53 7.06 -10.95 14.25 10.87 8.69 14.10 -12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.24 0.24 0.30 0.41 0.50 -10.32%

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