KLSE (MYR): KSL (5038)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
1.47
Today's Change
-0.02 (1.34%)
Day's Change
1.47 - 1.52
Trading Volume
1,715,800
Market Cap
1,525 Million
NOSH
1,038 Million
Latest Quarter
31-Dec-2023 [#4]
Announcement Date
28-Feb-2024
Next Quarter
31-Mar-2024
Est. Ann. Date
25-May-2024
Est. Ann. Due Date
30-May-2024
QoQ | YoY
53.18% | 135.12%
Revenue | NP to SH
1,140,637.000 | 414,623.000
RPS | P/RPS
109.94 Cent | 1.34
EPS | P/E | EY
39.96 Cent | 3.68 | 27.19%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
3.58 | 0.41
QoQ | YoY
21.89% | 129.06%
NP Margin | ROE
36.35% | 11.17%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Latest Audited Result
31-Dec-2022
Announcement Date
27-Apr-2023
Next Audited Result
31-Dec-2023
Est. Ann. Date
27-Apr-2024
Est. Ann. Due Date
28-Jun-2024
Revenue | NP to SH
1,140,637.000 | 414,623.000
RPS | P/RPS
109.94 Cent | 1.34
EPS | P/E | EY
39.96 Cent | 3.68 | 27.19%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
3.58 | 0.41
YoY
129.06%
NP Margin | ROE
36.35% | 11.17%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Revenue | NP to SH
1,140,637.000 | 414,623.000
RPS | P/RPS
109.94 Cent | 1.34
EPS | P/E | EY
39.96 Cent | 3.68 | 27.19%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
9.08% | 129.06%
NP Margin | ROE
36.35% | 11.17%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1,140,637 | 1,140,637 | 1,140,637 | 574,999 | 457,566 | 340,832 | 710,846 | 709,449 | 697,548 | 689,061 | 686,108 | 801,026 | 4.00% | |
PBT | 535,978 | 535,978 | 535,978 | 218,504 | 134,573 | -52,961 | 321,786 | 317,368 | 281,683 | 386,467 | 342,373 | 431,800 | 2.42% | |
Tax | -121,355 | -121,355 | -121,355 | -37,495 | -24,868 | -11,250 | -74,545 | -93,277 | -61,377 | -71,950 | -74,733 | -89,483 | 3.44% | |
NP | 414,623 | 414,623 | 414,623 | 181,009 | 109,705 | -64,211 | 247,241 | 224,091 | 220,306 | 314,517 | 267,640 | 342,317 | 2.15% | |
- | ||||||||||||||
NP to SH | 414,623 | 414,623 | 414,623 | 181,009 | 109,705 | -64,211 | 247,241 | 224,091 | 220,306 | 314,517 | 267,640 | 342,317 | 2.15% | |
- | ||||||||||||||
Tax Rate | 22.64% | 22.64% | 22.64% | 17.16% | 18.48% | - | 23.17% | 29.39% | 21.79% | 18.62% | 21.83% | 20.72% | - | |
Total Cost | 726,014 | 726,014 | 726,014 | 393,990 | 347,861 | 405,043 | 463,605 | 485,358 | 477,242 | 374,544 | 418,468 | 458,709 | 5.23% | |
- | ||||||||||||||
Net Worth | 3,712,838 | 3,712,838 | 3,712,838 | 3,295,779 | 3,112,680 | 3,000,787 | 3,061,820 | 2,817,688 | 2,563,055 | 2,347,465 | 1,981,791 | 856,214 | 17.69% |
Equity | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 3,712,838 | 3,712,838 | 3,712,838 | 3,295,779 | 3,112,680 | 3,000,787 | 3,061,820 | 2,817,688 | 2,563,055 | 2,347,465 | 1,981,791 | 856,214 | 17.69% | |
NOSH | 1,037,508 | 1,037,508 | 1,037,508 | 1,037,508 | 1,037,508 | 1,037,508 | 1,037,508 | 1,037,508 | 1,037,508 | 1,037,508 | 981,085 | 421,780 | 10.51% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 36.35% | 36.35% | 36.35% | 31.48% | 23.98% | -18.84% | 34.78% | 31.59% | 31.58% | 45.64% | 39.01% | 42.73% | - | |
ROE | 11.17% | 11.17% | 11.17% | 5.49% | 3.52% | -2.14% | 8.07% | 7.95% | 8.60% | 13.40% | 13.50% | 39.98% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 112.13 | 112.13 | 112.13 | 56.53 | 44.98 | 33.51 | 69.88 | 69.74 | 68.04 | 66.93 | 69.93 | 189.92 | -5.68% | |
EPS | 40.76 | 40.76 | 40.76 | 17.79 | 10.78 | -6.31 | 24.31 | 22.20 | 21.49 | 30.98 | 27.28 | 43.85 | -0.80% | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5.00 | - | |
NAPS | 3.65 | 3.65 | 3.65 | 3.24 | 3.06 | 2.95 | 3.01 | 2.77 | 2.50 | 2.28 | 2.02 | 2.03 | 6.73% |
Adjusted Per Share Value based on latest NOSH - 1,037,508 | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 109.94 | 109.94 | 109.94 | 55.42 | 44.10 | 32.85 | 68.51 | 68.38 | 67.23 | 66.41 | 66.13 | 77.21 | 4.00% | |
EPS | 39.96 | 39.96 | 39.96 | 17.45 | 10.57 | -6.19 | 23.83 | 21.60 | 21.23 | 30.31 | 25.80 | 32.99 | 2.15% | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.03 | - | |
NAPS | 3.5786 | 3.5786 | 3.5786 | 3.1766 | 3.0002 | 2.8923 | 2.9511 | 2.7158 | 2.4704 | 2.2626 | 1.9101 | 0.8253 | 17.69% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 29/12/23 | 29/12/23 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
Price | 1.11 | 1.11 | 1.11 | 0.775 | 0.66 | 0.615 | 0.755 | 0.71 | 1.07 | 1.01 | 1.33 | 1.87 | - | |
P/RPS | 0.99 | 0.99 | 0.99 | 1.37 | 1.47 | 1.84 | 1.08 | 1.02 | 1.57 | 1.51 | 1.90 | 0.98 | 0.11% | |
P/EPS | 2.72 | 2.72 | 2.72 | 4.36 | 6.12 | -9.74 | 3.11 | 3.22 | 4.98 | 3.31 | 4.88 | 2.30 | 1.87% | |
EY | 36.72 | 36.72 | 36.72 | 22.96 | 16.34 | -10.26 | 32.19 | 31.03 | 20.08 | 30.25 | 20.51 | 43.40 | -1.83% | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.67 | - | |
P/NAPS | 0.30 | 0.30 | 0.30 | 0.24 | 0.22 | 0.21 | 0.25 | 0.26 | 0.43 | 0.44 | 0.66 | 0.92 | -11.70% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 28/02/24 | 28/02/24 | 28/02/24 | 27/02/23 | 24/02/22 | 22/03/21 | 26/02/20 | 28/02/19 | 28/02/18 | 27/02/17 | 26/02/16 | 27/02/15 | - | |
Price | 1.53 | 1.53 | 1.53 | 0.83 | 0.695 | 0.70 | 0.71 | 0.825 | 1.02 | 1.13 | 1.30 | 2.19 | - | |
P/RPS | 1.36 | 1.36 | 1.36 | 1.47 | 1.55 | 2.09 | 1.02 | 1.18 | 1.50 | 1.69 | 1.86 | 1.15 | 1.87% | |
P/EPS | 3.75 | 3.75 | 3.75 | 4.66 | 6.44 | -11.09 | 2.92 | 3.74 | 4.75 | 3.70 | 4.77 | 2.70 | 3.71% | |
EY | 26.64 | 26.64 | 26.64 | 21.44 | 15.52 | -9.02 | 34.23 | 26.70 | 21.07 | 27.03 | 20.98 | 37.06 | -3.59% | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.28 | - | |
P/NAPS | 0.42 | 0.42 | 0.42 | 0.26 | 0.23 | 0.24 | 0.24 | 0.30 | 0.41 | 0.50 | 0.64 | 1.08 | -9.95% |
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.
2.48 within this 6 months as it approaching 10yrs high marks :) easily textbook charting pattern
2 months ago
Can't agree more, otherwise big boss waste his time working hard on the Co for 10 past years while seeing his Co's share price sliding below year 2013
2 months ago
BETTER BUY PALM OIL SHARES NOW
CPO RM3900
COST RM2000
GROSS PROFIT 80% TO 90%
WHERE TO FIND?
AND CASH RICH PALM OIL CO WILL GIVE OUT LOTS OF GOOD DIVIDENDS BETTER THAN BANKS
2 months ago
Welcome calvintaneng, remember how much KSL shareholders won in 2014?
....haha :)
2 months ago
..... Ya......
... Don't forget many hidden taiko under accumulate..... So, they keep quiet now..
You wait for them to come out la:)
1 month ago
Johor govt want to grow population to 6m by 2030 from 4m now. Big housing demand in Johor !!!
"MIDF Research said Johor had to grow its economy by 8.9% per annum in 2022-2030 to achieve the targets under RSNJ2030, which included a real gross domestic product (GDP) of RM281.7bil and a GDP per capita of RM45,300, with a population size of 6.2 million, by 2030. As of 2022, the state’s GDP per capita was RM35,300, with a population size of 4.03 million"
https://www.thestar.com.my/business/business-news/2024/02/01/johor-theme-forecast-to-be-on-upward-trajectory
1 month ago
With it's landbank of approximately 600 to 700 acres of around JB, it already bound to gain substantial capital value. Despite without dividend,it is worth your investment.
1 month ago
There are more than 900 acres of land in the state of Johor. Most importantly, 75% of it yet to revalue at least 10 years.
1 month ago
BReak new high revenue ! nice but why never reward investor with dividend. else i would buy in this stock.
4 weeks ago
Best earning with good prospect as Johor is the best developing state amidst strong Singapore dollar. If can give 25% earning, share price can at least go up to RM3.00.
4 weeks ago
Looks like very slow, if compare with beginning of the year...
Already more than one month, still never break 1.64 yet...
Will take some long rest I guess, before start to moving north...
3 weeks ago
KSL boss should just spin off its property investment segment as REIT. Profits from property investment is at least RM100m. Savings from tax exemption of REIT can be up to RM30m. Ascribe a PER of 12x to its RM130m profit, market cap of the REIT can easily be RM1.56b, more than its current market cap. If boss does this corporate exercise, share price could easily double.
3 weeks ago
Board of director wont bother to payout dividend because the directors prefer to reward themselves through remuneration. In 2022, annual profit is 109m. 40m was paid to the directors for remuneration/salary. Come on, 40mil, dont sound crazy? You can check this in their annual report. So there is no reason for them to announce dividend payout to reward investor like us. but i was looking forwards in recent quarter because their profit break all time high. however, It is quite dissapointing that no dividend was announced. thats the reason i sold it after recent quarter result released. I bought in price was 90sen in August 2023, decide to sell it because it no longer fit my criteria to hold this stock, which is no dividend.
2 weeks ago
If someday this stock announce dividend, definitely the valuation of this stock is different. lets see.
2 weeks ago
Habislah, the KSL in Banting also like "Ghost City"! Once Flood comes evryyear became "Floating Ghost City"!
2 weeks ago
Blog: THE IMMENSE VALUE OF TSH'S 80,000 ACRES PRIME LANDS IN BONGAN, (Only 43.9 KM from TiTik Nol IKN NUSANTARA, By Calvin Tan
https://klse.i3investor.com/web/blog/detail/www.eaglevisioninvest.com/2024-03-12-story-h-186519186-THE_IMMENSE_VALUE_OF_TSH_S_80_000_ACRES_PRIME_LANDS_IN_BONGAN_Only_43_9
2 weeks ago
Beware of whatever KYY recommended, quite often it end up not as hoped. Is it his collaboration with the company to benefit them ? This company more toward benefit themselves rather than share with other shareholders.
2 weeks ago
Can KSL make new high like BDB did?
Let us know at https://messenger.i3investor.com/m/join/b729749f9b1144a2aec82f64cabd443a
6 days ago
Dear Khoo Soon Lee brothers wake up !!!
All your Johor friends already go to the moon ... Won't you feel to go there ?
4 days ago
James_Bond
Go go go KSL! Hahaha!
2 months ago