[KSL] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 64.79%
YoY- -112.99%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,184,741 917,711 494,995 448,496 510,278 746,392 670,684 9.93%
PBT 555,106 395,994 153,365 -95 209,973 341,799 259,252 13.51%
Tax -125,390 -81,281 -27,950 -20,432 -51,981 -99,838 -56,804 14.09%
NP 429,716 314,713 125,415 -20,527 157,992 241,961 202,448 13.35%
-
NP to SH 429,776 314,713 125,415 -20,527 157,992 241,961 202,448 13.35%
-
Tax Rate 22.59% 20.53% 18.22% - 24.76% 29.21% 21.91% -
Total Cost 755,025 602,998 369,580 469,023 352,286 504,431 468,236 8.28%
-
Net Worth 3,926,453 3,499,223 3,183,886 3,051,648 3,071,992 2,909,237 2,634,589 6.86%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,926,453 3,499,223 3,183,886 3,051,648 3,071,992 2,909,237 2,634,589 6.86%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 36.27% 34.29% 25.34% -4.58% 30.96% 32.42% 30.19% -
ROE 10.95% 8.99% 3.94% -0.67% 5.14% 8.32% 7.68% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 116.47 90.22 48.66 44.09 50.16 73.38 65.93 9.93%
EPS 42.25 30.94 12.33 -2.02 15.53 23.79 19.90 13.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.86 3.44 3.13 3.00 3.02 2.86 2.59 6.86%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 114.19 88.45 47.71 43.23 49.18 71.94 64.64 9.93%
EPS 41.42 30.33 12.09 -1.98 15.23 23.32 19.51 13.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7845 3.3727 3.0688 2.9413 2.9609 2.8041 2.5393 6.87%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.86 0.82 0.74 0.585 0.595 0.78 0.84 -
P/RPS 1.60 0.91 1.52 1.33 1.19 1.06 1.27 3.92%
P/EPS 4.40 2.65 6.00 -28.99 3.83 3.28 4.22 0.69%
EY 22.72 37.73 16.66 -3.45 26.10 30.50 23.69 -0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.24 0.24 0.20 0.20 0.27 0.32 6.98%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 24/08/23 25/08/22 26/08/21 26/08/20 27/08/19 27/08/18 -
Price 1.65 0.895 0.83 0.615 0.555 0.80 0.855 -
P/RPS 1.42 0.99 1.71 1.39 1.11 1.09 1.30 1.48%
P/EPS 3.91 2.89 6.73 -30.48 3.57 3.36 4.30 -1.57%
EY 25.61 34.57 14.85 -3.28 27.99 29.73 23.28 1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.26 0.27 0.21 0.18 0.28 0.33 4.50%

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