[KSL] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 472.88%
YoY- 164.03%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 268,193 122,316 165,125 155,746 258,786 241,305 249,143 1.23%
PBT 162,016 58,851 55,618 -75,976 135,493 143,067 114,764 5.91%
Tax -32,466 -3,751 -5,709 -1,973 -32,584 -51,840 -23,924 5.21%
NP 129,550 55,100 49,909 -77,949 102,909 91,227 90,840 6.09%
-
NP to SH 129,550 55,100 49,909 -77,949 102,909 91,227 90,840 6.09%
-
Tax Rate 20.04% 6.37% 10.26% - 24.05% 36.23% 20.85% -
Total Cost 138,643 67,216 115,216 233,695 155,877 150,078 158,303 -2.18%
-
Net Worth 3,712,838 3,295,779 3,112,680 3,000,787 3,061,820 2,817,688 2,563,055 6.36%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 3,712,838 3,295,779 3,112,680 3,000,787 3,061,820 2,817,688 2,563,055 6.36%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 48.30% 45.05% 30.22% -50.05% 39.77% 37.81% 36.46% -
ROE 3.49% 1.67% 1.60% -2.60% 3.36% 3.24% 3.54% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 26.37 12.02 16.23 15.31 25.44 23.72 24.30 1.37%
EPS 12.74 5.42 4.91 -7.66 10.12 8.97 8.86 6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 3.24 3.06 2.95 3.01 2.77 2.50 6.50%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 26.37 12.03 16.24 15.32 25.45 23.73 24.50 1.23%
EPS 12.74 5.42 4.91 -7.67 10.12 8.97 8.93 6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6512 3.241 3.061 2.9509 3.011 2.7709 2.5205 6.36%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.11 0.775 0.66 0.615 0.755 0.71 1.07 -
P/RPS 4.21 6.45 4.07 4.02 2.97 2.99 4.40 -0.73%
P/EPS 8.72 14.31 13.45 -8.03 7.46 7.92 12.08 -5.28%
EY 11.47 6.99 7.43 -12.46 13.40 12.63 8.28 5.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.22 0.21 0.25 0.26 0.43 -5.82%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 24/02/22 22/03/21 26/02/20 28/02/19 28/02/18 -
Price 1.53 0.83 0.695 0.70 0.71 0.825 1.02 -
P/RPS 5.80 6.90 4.28 4.57 2.79 3.48 4.20 5.52%
P/EPS 12.01 15.32 14.17 -9.13 7.02 9.20 11.51 0.71%
EY 8.32 6.53 7.06 -10.95 14.25 10.87 8.69 -0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.26 0.23 0.24 0.24 0.30 0.41 0.40%

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