[KSL] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 9.19%
YoY- -125.4%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,188,968 776,042 443,997 352,998 669,150 698,966 662,581 10.22%
PBT 550,830 321,039 127,227 -46,860 300,500 308,301 258,110 13.45%
Tax -126,155 -60,535 -23,128 -11,447 -70,973 -91,600 -55,981 14.48%
NP 424,675 260,504 104,099 -58,307 229,527 216,701 202,129 13.15%
-
NP to SH 424,674 260,504 104,099 -58,307 229,527 216,701 202,129 13.15%
-
Tax Rate 22.90% 18.86% 18.18% - 23.62% 29.71% 21.69% -
Total Cost 764,293 515,538 339,898 411,305 439,623 482,265 460,452 8.80%
-
Net Worth 3,814,560 3,387,329 3,122,853 3,021,131 3,071,992 2,848,204 2,610,047 6.52%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 3,814,560 3,387,329 3,122,853 3,021,131 3,071,992 2,848,204 2,610,047 6.52%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 35.72% 33.57% 23.45% -16.52% 34.30% 31.00% 30.51% -
ROE 11.13% 7.69% 3.33% -1.93% 7.47% 7.61% 7.74% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 116.88 76.29 43.65 34.70 65.78 68.71 64.73 10.34%
EPS 41.75 25.61 10.23 -5.73 22.56 21.30 19.75 13.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.33 3.07 2.97 3.02 2.80 2.55 6.63%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 114.60 74.80 42.79 34.02 64.50 67.37 63.86 10.22%
EPS 40.93 25.11 10.03 -5.62 22.12 20.89 19.48 13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6767 3.2649 3.01 2.9119 2.9609 2.7452 2.5157 6.52%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.47 0.82 0.825 0.655 0.45 0.93 0.95 -
P/RPS 1.26 1.07 1.89 1.89 0.68 1.35 1.47 -2.53%
P/EPS 3.52 3.20 8.06 -11.43 1.99 4.37 4.81 -5.06%
EY 28.40 31.23 12.40 -8.75 50.14 22.91 20.79 5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.25 0.27 0.22 0.15 0.33 0.37 0.88%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 25/05/23 26/05/22 27/05/21 26/06/20 30/05/19 28/05/18 -
Price 1.88 0.81 0.755 0.575 0.60 0.81 0.91 -
P/RPS 1.61 1.06 1.73 1.66 0.91 1.18 1.41 2.23%
P/EPS 4.50 3.16 7.38 -10.03 2.66 3.80 4.61 -0.40%
EY 22.21 31.62 13.55 -9.97 37.61 26.30 21.70 0.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.24 0.25 0.19 0.20 0.29 0.36 5.62%

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