[KSL] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 3.52%
YoY- 43.48%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 669,150 698,966 662,581 702,663 576,110 856,939 753,827 -1.96%
PBT 300,500 308,301 258,110 400,582 284,932 461,169 273,233 1.59%
Tax -70,973 -91,600 -55,981 -74,986 -57,998 -97,402 -78,526 -1.66%
NP 229,527 216,701 202,129 325,596 226,934 363,767 194,707 2.77%
-
NP to SH 229,527 216,701 202,129 325,596 226,934 363,767 194,707 2.77%
-
Tax Rate 23.62% 29.71% 21.69% 18.72% 20.36% 21.12% 28.74% -
Total Cost 439,623 482,265 460,452 377,067 349,176 493,172 559,120 -3.92%
-
Net Worth 3,071,992 2,848,204 2,610,047 2,427,768 2,052,793 1,804,922 1,348,156 14.69%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - 19,115 45,447 - -
Div Payout % - - - - 8.42% 12.49% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 3,071,992 2,848,204 2,610,047 2,427,768 2,052,793 1,804,922 1,348,156 14.69%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,001,362 935,192 386,291 17.88%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 34.30% 31.00% 30.51% 46.34% 39.39% 42.45% 25.83% -
ROE 7.47% 7.61% 7.74% 13.41% 11.05% 20.15% 14.44% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 65.78 68.71 64.73 67.73 57.53 91.63 195.14 -16.56%
EPS 22.56 21.30 19.75 31.38 22.66 38.90 50.40 -12.52%
DPS 0.00 0.00 0.00 0.00 1.91 4.86 0.00 -
NAPS 3.02 2.80 2.55 2.34 2.05 1.93 3.49 -2.37%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 64.50 67.37 63.86 67.73 55.53 82.60 72.66 -1.96%
EPS 22.12 20.89 19.48 31.38 21.87 35.06 18.77 2.77%
DPS 0.00 0.00 0.00 0.00 1.84 4.38 0.00 -
NAPS 2.9609 2.7452 2.5157 2.34 1.9786 1.7397 1.2994 14.69%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.45 0.93 0.95 1.27 1.32 2.17 2.11 -
P/RPS 0.68 1.35 1.47 1.88 2.29 2.37 1.08 -7.41%
P/EPS 1.99 4.37 4.81 4.05 5.82 5.58 4.19 -11.66%
EY 50.14 22.91 20.79 24.71 17.17 17.93 23.89 13.13%
DY 0.00 0.00 0.00 0.00 1.45 2.24 0.00 -
P/NAPS 0.15 0.33 0.37 0.54 0.64 1.12 0.60 -20.61%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/06/20 30/05/19 28/05/18 30/05/17 26/05/16 29/05/15 28/05/14 -
Price 0.60 0.81 0.91 1.21 1.13 1.78 2.16 -
P/RPS 0.91 1.18 1.41 1.79 1.96 1.94 1.11 -3.25%
P/EPS 2.66 3.80 4.61 3.86 4.99 4.58 4.29 -7.65%
EY 37.61 26.30 21.70 25.94 20.06 21.85 23.34 8.26%
DY 0.00 0.00 0.00 0.00 1.69 2.73 0.00 -
P/NAPS 0.20 0.29 0.36 0.52 0.55 0.92 0.62 -17.17%

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