[KSL] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 26.5%
YoY- 1.72%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 602,746 635,796 487,940 709,449 624,192 561,912 529,872 8.96%
PBT 248,390 252,316 150,380 317,368 232,401 203,452 186,652 20.96%
Tax -55,948 -59,018 -34,900 -93,277 -55,249 -45,894 -41,608 21.80%
NP 192,442 193,298 115,480 224,091 177,152 157,558 145,044 20.72%
-
NP to SH 192,442 193,298 115,480 224,091 177,152 157,558 145,044 20.72%
-
Tax Rate 22.52% 23.39% 23.21% 29.39% 23.77% 22.56% 22.29% -
Total Cost 410,304 442,498 372,460 485,358 447,040 404,354 384,828 4.36%
-
Net Worth 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 2,610,047 8.74%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 2,610,047 8.74%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 31.93% 30.40% 23.67% 31.59% 28.38% 28.04% 27.37% -
ROE 6.50% 6.64% 4.05% 7.95% 6.57% 5.98% 5.56% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 59.25 62.50 47.97 69.74 61.36 55.24 51.77 9.40%
EPS 18.92 19.00 11.36 22.20 17.37 15.44 14.16 21.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.86 2.80 2.77 2.65 2.59 2.55 9.19%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 58.10 61.28 47.03 68.38 60.16 54.16 51.07 8.96%
EPS 18.55 18.63 11.13 21.60 17.07 15.19 13.98 20.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8531 2.8041 2.7452 2.7158 2.5982 2.5393 2.5157 8.74%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.78 0.78 0.93 0.71 0.815 0.84 0.95 -
P/RPS 1.32 1.25 1.94 1.02 1.33 1.52 1.84 -19.84%
P/EPS 4.12 4.10 8.19 3.22 4.68 5.42 6.70 -27.66%
EY 24.25 24.36 12.21 31.03 21.37 18.44 14.92 38.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.33 0.26 0.31 0.32 0.37 -18.93%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 30/05/19 28/02/19 26/11/18 27/08/18 28/05/18 -
Price 0.775 0.80 0.81 0.825 0.695 0.855 0.91 -
P/RPS 1.31 1.28 1.69 1.18 1.13 1.55 1.76 -17.85%
P/EPS 4.10 4.21 7.13 3.74 3.99 5.52 6.42 -25.82%
EY 24.41 23.75 14.02 26.70 25.06 18.12 15.57 34.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.29 0.30 0.26 0.33 0.36 -17.43%

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