[KSL] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 67.39%
YoY- 22.68%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 321,152 710,846 602,746 635,796 487,940 709,449 624,192 -35.76%
PBT 65,244 321,786 248,390 252,316 150,380 317,368 232,401 -57.09%
Tax -20,616 -74,545 -55,948 -59,018 -34,900 -93,277 -55,249 -48.13%
NP 44,628 247,241 192,442 193,298 115,480 224,091 177,152 -60.07%
-
NP to SH 44,628 247,241 192,442 193,298 115,480 224,091 177,152 -60.07%
-
Tax Rate 31.60% 23.17% 22.52% 23.39% 23.21% 29.39% 23.77% -
Total Cost 276,524 463,605 410,304 442,498 372,460 485,358 447,040 -27.38%
-
Net Worth 3,071,992 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 9.09%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 3,071,992 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 9.09%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 13.90% 34.78% 31.93% 30.40% 23.67% 31.59% 28.38% -
ROE 1.45% 8.07% 6.50% 6.64% 4.05% 7.95% 6.57% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 31.57 69.88 59.25 62.50 47.97 69.74 61.36 -35.76%
EPS 4.40 24.31 18.92 19.00 11.36 22.20 17.37 -59.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 3.01 2.91 2.86 2.80 2.77 2.65 9.09%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 30.95 68.51 58.10 61.28 47.03 68.38 60.16 -35.76%
EPS 4.30 23.83 18.55 18.63 11.13 21.60 17.07 -60.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9609 2.9511 2.8531 2.8041 2.7452 2.7158 2.5982 9.09%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.45 0.755 0.78 0.78 0.93 0.71 0.815 -
P/RPS 1.43 1.08 1.32 1.25 1.94 1.02 1.33 4.94%
P/EPS 10.26 3.11 4.12 4.10 8.19 3.22 4.68 68.67%
EY 9.75 32.19 24.25 24.36 12.21 31.03 21.37 -40.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.25 0.27 0.27 0.33 0.26 0.31 -38.33%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 26/11/18 -
Price 0.60 0.71 0.775 0.80 0.81 0.825 0.695 -
P/RPS 1.90 1.02 1.31 1.28 1.69 1.18 1.13 41.35%
P/EPS 13.68 2.92 4.10 4.21 7.13 3.74 3.99 127.20%
EY 7.31 34.23 24.41 23.75 14.02 26.70 25.06 -55.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.27 0.28 0.29 0.30 0.26 -16.03%

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