[KSL] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -10.69%
YoY- -13.97%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 561,912 529,872 697,548 597,873 615,640 669,740 689,061 -12.74%
PBT 203,452 186,652 281,683 222,558 248,314 280,944 386,467 -34.87%
Tax -45,894 -41,608 -61,377 -49,937 -55,040 -63,192 -71,950 -25.96%
NP 157,558 145,044 220,306 172,621 193,274 217,752 314,517 -37.00%
-
NP to SH 157,558 145,044 220,306 172,621 193,274 217,752 314,517 -37.00%
-
Tax Rate 22.56% 22.29% 21.79% 22.44% 22.17% 22.49% 18.62% -
Total Cost 404,354 384,828 477,242 425,252 422,366 451,988 374,544 5.25%
-
Net Worth 2,634,589 2,610,047 2,563,055 2,475,103 2,450,426 2,427,768 2,347,465 8.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,634,589 2,610,047 2,563,055 2,475,103 2,450,426 2,427,768 2,347,465 8.01%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 28.04% 27.37% 31.58% 28.87% 31.39% 32.51% 45.64% -
ROE 5.98% 5.56% 8.60% 6.97% 7.89% 8.97% 13.40% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 55.24 51.77 68.04 58.21 59.79 64.55 66.93 -12.04%
EPS 15.44 14.16 21.49 16.80 18.78 21.00 30.98 -37.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.55 2.50 2.41 2.38 2.34 2.28 8.89%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 55.26 52.11 68.60 58.79 60.54 65.86 67.76 -12.74%
EPS 15.49 14.26 21.66 16.98 19.01 21.41 30.93 -37.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5908 2.5667 2.5205 2.434 2.4097 2.3874 2.3085 8.01%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.84 0.95 1.07 1.27 1.23 1.27 1.01 -
P/RPS 1.52 1.84 1.57 2.18 2.06 1.97 1.51 0.44%
P/EPS 5.42 6.70 4.98 7.56 6.55 6.05 3.31 39.05%
EY 18.44 14.92 20.08 13.23 15.26 16.53 30.25 -28.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.43 0.53 0.52 0.54 0.44 -19.17%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 28/02/18 29/11/17 28/08/17 30/05/17 27/02/17 -
Price 0.855 0.91 1.02 1.18 1.24 1.21 1.13 -
P/RPS 1.55 1.76 1.50 2.03 2.07 1.87 1.69 -5.61%
P/EPS 5.52 6.42 4.75 7.02 6.61 5.77 3.70 30.66%
EY 18.12 15.57 21.07 14.24 15.14 17.35 27.03 -23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.41 0.49 0.52 0.52 0.50 -24.25%

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