[KSL] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -7.12%
YoY- 38.37%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 443,872 693,366 717,287 679,761 553,187 757,207 748,530 -8.33%
PBT 158,508 329,358 289,066 357,833 267,635 421,941 289,325 -9.53%
Tax -41,861 -93,800 -65,361 -61,515 -53,484 -87,592 -80,370 -10.29%
NP 116,647 235,558 223,705 296,318 214,151 334,349 208,955 -9.25%
-
NP to SH 116,647 235,558 223,705 296,318 214,151 334,349 208,955 -9.25%
-
Tax Rate 26.41% 28.48% 22.61% 17.19% 19.98% 20.76% 27.78% -
Total Cost 327,225 457,808 493,582 383,443 339,036 422,858 539,575 -7.99%
-
Net Worth 3,082,164 2,960,098 2,695,622 2,475,103 2,168,763 1,919,841 1,496,136 12.78%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 45,233 19,329 -
Div Payout % - - - - - 13.53% 9.25% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 3,082,164 2,960,098 2,695,622 2,475,103 2,168,763 1,919,841 1,496,136 12.78%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 969,616 386,598 17.86%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 26.28% 33.97% 31.19% 43.59% 38.71% 44.16% 27.92% -
ROE 3.78% 7.96% 8.30% 11.97% 9.87% 17.42% 13.97% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 43.64 68.16 70.51 66.19 54.07 78.09 193.62 -21.97%
EPS 11.47 23.16 21.99 28.85 20.93 34.48 54.05 -22.75%
DPS 0.00 0.00 0.00 0.00 0.00 4.67 5.00 -
NAPS 3.03 2.91 2.65 2.41 2.12 1.98 3.87 -3.99%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 43.65 68.18 70.54 66.85 54.40 74.46 73.61 -8.33%
EPS 11.47 23.16 22.00 29.14 21.06 32.88 20.55 -9.25%
DPS 0.00 0.00 0.00 0.00 0.00 4.45 1.90 -
NAPS 3.031 2.9109 2.6508 2.434 2.1327 1.8879 1.4713 12.78%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.495 0.78 0.815 1.27 1.11 1.54 4.68 -
P/RPS 1.13 1.14 1.16 1.92 2.05 1.97 2.42 -11.90%
P/EPS 4.32 3.37 3.71 4.40 5.30 4.47 8.66 -10.93%
EY 23.17 29.69 26.98 22.72 18.86 22.39 11.55 12.29%
DY 0.00 0.00 0.00 0.00 0.00 3.03 1.07 -
P/NAPS 0.16 0.27 0.31 0.53 0.52 0.78 1.21 -28.60%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 26/11/19 26/11/18 29/11/17 28/11/16 27/11/15 28/11/14 -
Price 0.61 0.775 0.695 1.18 1.06 1.45 4.54 -
P/RPS 1.40 1.14 0.99 1.78 1.96 1.86 2.34 -8.19%
P/EPS 5.32 3.35 3.16 4.09 5.06 4.21 8.40 -7.32%
EY 18.80 29.88 31.64 24.45 19.75 23.78 11.91 7.89%
DY 0.00 0.00 0.00 0.00 0.00 3.22 1.10 -
P/NAPS 0.20 0.27 0.26 0.49 0.50 0.73 1.17 -25.48%

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