[KSL] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 7.82%
YoY- 65.0%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,163,258 1,210,270 1,119,712 574,999 603,577 524,846 315,540 138.45%
PBT 498,616 526,986 470,404 218,504 212,870 172,006 60,264 308.55%
Tax -118,518 -125,990 -106,604 -37,495 -44,992 -38,418 -14,444 306.29%
NP 380,097 400,996 363,800 181,009 167,878 133,588 45,820 309.26%
-
NP to SH 380,097 400,996 363,800 181,009 167,878 133,588 45,820 309.26%
-
Tax Rate 23.77% 23.91% 22.66% 17.16% 21.14% 22.34% 23.97% -
Total Cost 783,161 809,274 755,912 393,990 435,698 391,258 269,720 103.39%
-
Net Worth 3,580,600 3,499,223 3,387,329 3,295,779 3,244,919 3,183,886 3,122,853 9.53%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 3,580,600 3,499,223 3,387,329 3,295,779 3,244,919 3,183,886 3,122,853 9.53%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 32.68% 33.13% 32.49% 31.48% 27.81% 25.45% 14.52% -
ROE 10.62% 11.46% 10.74% 5.49% 5.17% 4.20% 1.47% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 114.36 118.98 110.08 56.53 59.34 51.60 31.02 138.45%
EPS 37.36 39.42 35.76 17.79 16.51 13.14 4.52 308.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.44 3.33 3.24 3.19 3.13 3.07 9.53%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 114.39 119.02 110.11 56.54 59.35 51.61 31.03 138.44%
EPS 37.38 39.43 35.78 17.80 16.51 13.14 4.51 309.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5211 3.4411 3.3311 3.241 3.191 3.131 3.071 9.53%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.09 0.82 0.82 0.775 0.775 0.74 0.825 -
P/RPS 0.95 0.69 0.74 1.37 1.31 1.43 2.66 -49.63%
P/EPS 2.92 2.08 2.29 4.36 4.70 5.63 18.32 -70.57%
EY 34.28 48.07 43.61 22.96 21.30 17.75 5.46 239.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.25 0.24 0.24 0.24 0.27 9.63%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 25/05/23 27/02/23 24/11/22 25/08/22 26/05/22 -
Price 1.13 0.895 0.81 0.83 0.75 0.83 0.755 -
P/RPS 0.99 0.75 0.74 1.47 1.26 1.61 2.43 -45.01%
P/EPS 3.02 2.27 2.26 4.66 4.54 6.32 16.76 -68.06%
EY 33.07 44.05 44.15 21.44 22.00 15.82 5.97 212.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.26 0.24 0.26 0.24 0.27 0.25 17.87%

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