[KSL] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -48.47%
YoY- -20.38%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 710,846 602,746 635,796 487,940 709,449 624,192 561,912 16.91%
PBT 321,786 248,390 252,316 150,380 317,368 232,401 203,452 35.63%
Tax -74,545 -55,948 -59,018 -34,900 -93,277 -55,249 -45,894 38.05%
NP 247,241 192,442 193,298 115,480 224,091 177,152 157,558 34.92%
-
NP to SH 247,241 192,442 193,298 115,480 224,091 177,152 157,558 34.92%
-
Tax Rate 23.17% 22.52% 23.39% 23.21% 29.39% 23.77% 22.56% -
Total Cost 463,605 410,304 442,498 372,460 485,358 447,040 404,354 9.51%
-
Net Worth 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 10.50%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 10.50%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 34.78% 31.93% 30.40% 23.67% 31.59% 28.38% 28.04% -
ROE 8.07% 6.50% 6.64% 4.05% 7.95% 6.57% 5.98% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 69.88 59.25 62.50 47.97 69.74 61.36 55.24 16.91%
EPS 24.31 18.92 19.00 11.36 22.20 17.37 15.44 35.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.91 2.86 2.80 2.77 2.65 2.59 10.50%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 68.51 58.10 61.28 47.03 68.38 60.16 54.16 16.91%
EPS 23.83 18.55 18.63 11.13 21.60 17.07 15.19 34.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9511 2.8531 2.8041 2.7452 2.7158 2.5982 2.5393 10.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.755 0.78 0.78 0.93 0.71 0.815 0.84 -
P/RPS 1.08 1.32 1.25 1.94 1.02 1.33 1.52 -20.32%
P/EPS 3.11 4.12 4.10 8.19 3.22 4.68 5.42 -30.87%
EY 32.19 24.25 24.36 12.21 31.03 21.37 18.44 44.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.27 0.33 0.26 0.31 0.32 -15.13%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 26/11/18 27/08/18 -
Price 0.71 0.775 0.80 0.81 0.825 0.695 0.855 -
P/RPS 1.02 1.31 1.28 1.69 1.18 1.13 1.55 -24.28%
P/EPS 2.92 4.10 4.21 7.13 3.74 3.99 5.52 -34.51%
EY 34.23 24.41 23.75 14.02 26.70 25.06 18.12 52.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.28 0.29 0.30 0.26 0.33 -19.08%

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