[KSL] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -2.01%
YoY- 52.49%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 510,278 746,392 670,684 703,673 538,815 813,517 758,894 -6.39%
PBT 209,973 341,799 259,252 387,777 260,373 448,666 289,191 -5.19%
Tax -51,981 -99,838 -56,804 -68,739 -51,157 -94,802 -81,969 -7.30%
NP 157,992 241,961 202,448 319,038 209,216 353,864 207,222 -4.41%
-
NP to SH 157,992 241,961 202,448 319,038 209,216 353,864 207,222 -4.41%
-
Tax Rate 24.76% 29.21% 21.91% 17.73% 19.65% 21.13% 28.34% -
Total Cost 352,286 504,431 468,236 384,635 329,599 459,653 551,672 -7.19%
-
Net Worth 3,071,992 2,909,237 2,634,589 2,450,426 2,022,627 1,911,586 1,429,427 13.58%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 64,563 - -
Div Payout % - - - - - 18.25% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 3,071,992 2,909,237 2,634,589 2,450,426 2,022,627 1,911,586 1,429,427 13.58%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,011,313 955,793 386,331 17.87%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 30.96% 32.42% 30.19% 45.34% 38.83% 43.50% 27.31% -
ROE 5.14% 8.32% 7.68% 13.02% 10.34% 18.51% 14.50% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 50.16 73.38 65.93 68.34 53.28 85.11 196.44 -20.33%
EPS 15.53 23.79 19.90 30.99 20.69 37.02 53.64 -18.64%
DPS 0.00 0.00 0.00 0.00 0.00 6.75 0.00 -
NAPS 3.02 2.86 2.59 2.38 2.00 2.00 3.70 -3.32%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 50.18 73.40 65.95 69.20 52.99 80.00 74.63 -6.39%
EPS 15.54 23.79 19.91 31.37 20.57 34.80 20.38 -4.41%
DPS 0.00 0.00 0.00 0.00 0.00 6.35 0.00 -
NAPS 3.021 2.8609 2.5908 2.4097 1.989 1.8798 1.4057 13.58%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.595 0.78 0.84 1.23 1.12 1.73 2.27 -
P/RPS 1.19 1.06 1.27 1.80 2.10 2.03 1.16 0.42%
P/EPS 3.83 3.28 4.22 3.97 5.41 4.67 4.23 -1.64%
EY 26.10 30.50 23.69 25.19 18.47 21.40 23.63 1.66%
DY 0.00 0.00 0.00 0.00 0.00 3.90 0.00 -
P/NAPS 0.20 0.27 0.32 0.52 0.56 0.87 0.61 -16.94%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 27/08/18 28/08/17 26/08/16 28/08/15 26/08/14 -
Price 0.555 0.80 0.855 1.24 1.12 1.43 3.83 -
P/RPS 1.11 1.09 1.30 1.81 2.10 1.68 1.95 -8.95%
P/EPS 3.57 3.36 4.30 4.00 5.41 3.86 7.14 -10.90%
EY 27.99 29.73 23.28 24.99 18.47 25.89 14.00 12.22%
DY 0.00 0.00 0.00 0.00 0.00 4.72 0.00 -
P/NAPS 0.18 0.28 0.33 0.52 0.56 0.72 1.04 -25.32%

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