[KSL] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 10.5%
YoY- -24.51%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 448,187 443,872 693,366 717,287 679,761 553,187 757,207 -8.36%
PBT 2,979 158,508 329,358 289,066 357,833 267,635 421,941 -56.16%
Tax -21,132 -41,861 -93,800 -65,361 -61,515 -53,484 -87,592 -21.08%
NP -18,153 116,647 235,558 223,705 296,318 214,151 334,349 -
-
NP to SH -18,153 116,647 235,558 223,705 296,318 214,151 334,349 -
-
Tax Rate 709.37% 26.41% 28.48% 22.61% 17.19% 19.98% 20.76% -
Total Cost 466,340 327,225 457,808 493,582 383,443 339,036 422,858 1.64%
-
Net Worth 3,061,820 3,082,164 2,960,098 2,695,622 2,475,103 2,168,763 1,919,841 8.08%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - 45,233 -
Div Payout % - - - - - - 13.53% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 3,061,820 3,082,164 2,960,098 2,695,622 2,475,103 2,168,763 1,919,841 8.08%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 969,616 1.13%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -4.05% 26.28% 33.97% 31.19% 43.59% 38.71% 44.16% -
ROE -0.59% 3.78% 7.96% 8.30% 11.97% 9.87% 17.42% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 44.06 43.64 68.16 70.51 66.19 54.07 78.09 -9.08%
EPS -1.78 11.47 23.16 21.99 28.85 20.93 34.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
NAPS 3.01 3.03 2.91 2.65 2.41 2.12 1.98 7.22%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 43.20 42.78 66.83 69.14 65.52 53.32 72.98 -8.36%
EPS -1.75 11.24 22.70 21.56 28.56 20.64 32.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.36 -
NAPS 2.9511 2.9707 2.8531 2.5982 2.3856 2.0904 1.8504 8.08%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.63 0.495 0.78 0.815 1.27 1.11 1.54 -
P/RPS 1.43 1.13 1.14 1.16 1.92 2.05 1.97 -5.19%
P/EPS -35.30 4.32 3.37 3.71 4.40 5.30 4.47 -
EY -2.83 23.17 29.69 26.98 22.72 18.86 22.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.03 -
P/NAPS 0.21 0.16 0.27 0.31 0.53 0.52 0.78 -19.62%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 27/11/20 26/11/19 26/11/18 29/11/17 28/11/16 27/11/15 -
Price 0.64 0.61 0.775 0.695 1.18 1.06 1.45 -
P/RPS 1.45 1.40 1.14 0.99 1.78 1.96 1.86 -4.06%
P/EPS -35.86 5.32 3.35 3.16 4.09 5.06 4.21 -
EY -2.79 18.80 29.88 31.64 24.45 19.75 23.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.22 -
P/NAPS 0.21 0.20 0.27 0.26 0.49 0.50 0.73 -18.73%

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