[KSL] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 100.98%
YoY- 693.98%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,140,637 1,163,258 1,210,270 1,119,712 574,999 603,577 524,846 67.54%
PBT 535,978 498,616 526,986 470,404 218,504 212,870 172,006 112.89%
Tax -121,355 -118,518 -125,990 -106,604 -37,495 -44,992 -38,418 114.83%
NP 414,623 380,097 400,996 363,800 181,009 167,878 133,588 112.33%
-
NP to SH 414,623 380,097 400,996 363,800 181,009 167,878 133,588 112.33%
-
Tax Rate 22.64% 23.77% 23.91% 22.66% 17.16% 21.14% 22.34% -
Total Cost 726,014 783,161 809,274 755,912 393,990 435,698 391,258 50.83%
-
Net Worth 3,712,838 3,580,600 3,499,223 3,387,329 3,295,779 3,244,919 3,183,886 10.75%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 3,712,838 3,580,600 3,499,223 3,387,329 3,295,779 3,244,919 3,183,886 10.75%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 36.35% 32.68% 33.13% 32.49% 31.48% 27.81% 25.45% -
ROE 11.17% 10.62% 11.46% 10.74% 5.49% 5.17% 4.20% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 112.13 114.36 118.98 110.08 56.53 59.34 51.60 67.53%
EPS 40.76 37.36 39.42 35.76 17.79 16.51 13.14 112.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 3.52 3.44 3.33 3.24 3.19 3.13 10.75%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 109.94 112.12 116.65 107.92 55.42 58.18 50.59 67.53%
EPS 39.96 36.64 38.65 35.06 17.45 16.18 12.88 112.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5786 3.4512 3.3727 3.2649 3.1766 3.1276 3.0688 10.75%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.11 1.09 0.82 0.82 0.775 0.775 0.74 -
P/RPS 0.99 0.95 0.69 0.74 1.37 1.31 1.43 -21.68%
P/EPS 2.72 2.92 2.08 2.29 4.36 4.70 5.63 -38.34%
EY 36.72 34.28 48.07 43.61 22.96 21.30 17.75 62.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.24 0.25 0.24 0.24 0.24 15.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 24/08/23 25/05/23 27/02/23 24/11/22 25/08/22 -
Price 1.53 1.13 0.895 0.81 0.83 0.75 0.83 -
P/RPS 1.36 0.99 0.75 0.74 1.47 1.26 1.61 -10.61%
P/EPS 3.75 3.02 2.27 2.26 4.66 4.54 6.32 -29.32%
EY 26.64 33.07 44.05 44.15 21.44 22.00 15.82 41.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.26 0.24 0.26 0.24 0.27 34.14%

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