[KSL] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 23.77%
YoY- -90.48%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 449,988 369,816 340,832 246,781 234,660 321,152 710,846 -26.29%
PBT 134,422 89,648 -52,961 30,686 28,690 65,244 321,786 -44.14%
Tax -32,254 -21,404 -11,250 -12,369 -13,890 -20,616 -74,545 -42.82%
NP 102,168 68,244 -64,211 18,317 14,800 44,628 247,241 -44.55%
-
NP to SH 102,168 68,244 -64,211 18,317 14,800 44,628 247,241 -44.55%
-
Tax Rate 23.99% 23.88% - 40.31% 48.41% 31.60% 23.17% -
Total Cost 347,820 301,572 405,043 228,464 219,860 276,524 463,605 -17.44%
-
Net Worth 3,051,648 3,021,131 3,000,787 3,082,164 3,071,992 3,071,992 3,061,820 -0.22%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 3,051,648 3,021,131 3,000,787 3,082,164 3,071,992 3,071,992 3,061,820 -0.22%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 22.70% 18.45% -18.84% 7.42% 6.31% 13.90% 34.78% -
ROE 3.35% 2.26% -2.14% 0.59% 0.48% 1.45% 8.07% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 44.24 36.36 33.51 24.26 23.07 31.57 69.88 -26.29%
EPS 10.04 6.72 -6.31 1.80 1.46 4.40 24.31 -44.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.97 2.95 3.03 3.02 3.02 3.01 -0.22%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 43.37 35.64 32.85 23.79 22.62 30.95 68.51 -26.29%
EPS 9.85 6.58 -6.19 1.77 1.43 4.30 23.83 -44.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9413 2.9119 2.8923 2.9707 2.9609 2.9609 2.9511 -0.22%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.585 0.655 0.615 0.495 0.595 0.45 0.755 -
P/RPS 1.32 1.80 1.84 2.04 2.58 1.43 1.08 14.32%
P/EPS 5.82 9.76 -9.74 27.49 40.89 10.26 3.11 51.91%
EY 17.17 10.24 -10.26 3.64 2.45 9.75 32.19 -34.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.21 0.16 0.20 0.15 0.25 -13.83%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 22/03/21 27/11/20 26/08/20 26/06/20 26/02/20 -
Price 0.615 0.575 0.70 0.61 0.555 0.60 0.71 -
P/RPS 1.39 1.58 2.09 2.51 2.41 1.90 1.02 22.93%
P/EPS 6.12 8.57 -11.09 33.88 38.15 13.68 2.92 63.84%
EY 16.33 11.67 -9.02 2.95 2.62 7.31 34.23 -38.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.24 0.20 0.18 0.20 0.24 -8.52%

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