[KSL] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -81.95%
YoY- -61.35%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 340,832 246,781 234,660 321,152 710,846 602,746 635,796 -33.88%
PBT -52,961 30,686 28,690 65,244 321,786 248,390 252,316 -
Tax -11,250 -12,369 -13,890 -20,616 -74,545 -55,948 -59,018 -66.71%
NP -64,211 18,317 14,800 44,628 247,241 192,442 193,298 -
-
NP to SH -64,211 18,317 14,800 44,628 247,241 192,442 193,298 -
-
Tax Rate - 40.31% 48.41% 31.60% 23.17% 22.52% 23.39% -
Total Cost 405,043 228,464 219,860 276,524 463,605 410,304 442,498 -5.70%
-
Net Worth 3,000,787 3,082,164 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2.07%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 3,000,787 3,082,164 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2.07%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -18.84% 7.42% 6.31% 13.90% 34.78% 31.93% 30.40% -
ROE -2.14% 0.59% 0.48% 1.45% 8.07% 6.50% 6.64% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 33.51 24.26 23.07 31.57 69.88 59.25 62.50 -33.87%
EPS -6.31 1.80 1.46 4.40 24.31 18.92 19.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 3.03 3.02 3.02 3.01 2.91 2.86 2.07%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 32.85 23.79 22.62 30.95 68.51 58.10 61.28 -33.88%
EPS -6.19 1.77 1.43 4.30 23.83 18.55 18.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8923 2.9707 2.9609 2.9609 2.9511 2.8531 2.8041 2.07%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.615 0.495 0.595 0.45 0.755 0.78 0.78 -
P/RPS 1.84 2.04 2.58 1.43 1.08 1.32 1.25 29.24%
P/EPS -9.74 27.49 40.89 10.26 3.11 4.12 4.10 -
EY -10.26 3.64 2.45 9.75 32.19 24.25 24.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.20 0.15 0.25 0.27 0.27 -15.36%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/03/21 27/11/20 26/08/20 26/06/20 26/02/20 26/11/19 27/08/19 -
Price 0.70 0.61 0.555 0.60 0.71 0.775 0.80 -
P/RPS 2.09 2.51 2.41 1.90 1.02 1.31 1.28 38.45%
P/EPS -11.09 33.88 38.15 13.68 2.92 4.10 4.21 -
EY -9.02 2.95 2.62 7.31 34.23 24.41 23.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.18 0.20 0.24 0.27 0.28 -9.72%

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