[KSL] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -58.23%
YoY- -32.86%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 574,999 603,577 524,846 315,540 457,566 389,921 449,988 17.70%
PBT 218,504 212,870 172,006 60,264 134,573 105,273 134,422 38.12%
Tax -37,495 -44,992 -38,418 -14,444 -24,868 -25,545 -32,254 10.52%
NP 181,009 167,878 133,588 45,820 109,705 79,728 102,168 46.26%
-
NP to SH 181,009 167,878 133,588 45,820 109,705 79,728 102,168 46.26%
-
Tax Rate 17.16% 21.14% 22.34% 23.97% 18.48% 24.27% 23.99% -
Total Cost 393,990 435,698 391,258 269,720 347,861 310,193 347,820 8.63%
-
Net Worth 3,295,779 3,244,919 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 5.24%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,295,779 3,244,919 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 5.24%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 31.48% 27.81% 25.45% 14.52% 23.98% 20.45% 22.70% -
ROE 5.49% 5.17% 4.20% 1.47% 3.52% 2.60% 3.35% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 56.53 59.34 51.60 31.02 44.98 38.33 44.24 17.70%
EPS 17.79 16.51 13.14 4.52 10.78 7.84 10.04 46.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 3.19 3.13 3.07 3.06 3.01 3.00 5.24%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 55.42 58.18 50.59 30.41 44.10 37.58 43.37 17.70%
EPS 17.45 16.18 12.88 4.42 10.57 7.68 9.85 46.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1766 3.1276 3.0688 3.01 3.0002 2.9511 2.9413 5.24%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.775 0.775 0.74 0.825 0.66 0.63 0.585 -
P/RPS 1.37 1.31 1.43 2.66 1.47 1.64 1.32 2.50%
P/EPS 4.36 4.70 5.63 18.32 6.12 8.04 5.82 -17.47%
EY 22.96 21.30 17.75 5.46 16.34 12.44 17.17 21.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.24 0.27 0.22 0.21 0.20 12.88%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 -
Price 0.83 0.75 0.83 0.755 0.695 0.64 0.615 -
P/RPS 1.47 1.26 1.61 2.43 1.55 1.67 1.39 3.79%
P/EPS 4.66 4.54 6.32 16.76 6.44 8.17 6.12 -16.57%
EY 21.44 22.00 15.82 5.97 15.52 12.25 16.33 19.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.27 0.25 0.23 0.21 0.21 15.25%

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