[KSL] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 120.45%
YoY- 200.17%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 328,259 1,140,637 872,444 605,135 279,928 574,999 452,683 -19.27%
PBT 132,453 535,978 373,962 263,493 117,601 218,504 159,653 -11.69%
Tax -31,451 -121,355 -88,889 -62,995 -26,651 -37,495 -33,744 -4.57%
NP 101,002 414,623 285,073 200,498 90,950 181,009 125,909 -13.65%
-
NP to SH 101,001 414,623 285,073 200,498 90,950 181,009 125,909 -13.65%
-
Tax Rate 23.75% 22.64% 23.77% 23.91% 22.66% 17.16% 21.14% -
Total Cost 227,257 726,014 587,371 404,637 188,978 393,990 326,774 -21.48%
-
Net Worth 3,814,560 3,712,838 3,580,600 3,499,223 3,387,329 3,295,779 3,244,919 11.37%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 3,814,560 3,712,838 3,580,600 3,499,223 3,387,329 3,295,779 3,244,919 11.37%
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
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 30.77% 36.35% 32.68% 33.13% 32.49% 31.48% 27.81% -
ROE 2.65% 11.17% 7.96% 5.73% 2.69% 5.49% 3.88% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 32.27 112.13 85.77 59.49 27.52 56.53 44.50 -19.26%
EPS 9.93 40.76 28.02 19.71 8.94 17.79 12.38 -13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.65 3.52 3.44 3.33 3.24 3.19 11.37%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 32.28 112.17 85.79 59.51 27.53 56.54 44.52 -19.27%
EPS 9.93 40.77 28.03 19.72 8.94 17.80 12.38 -13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7512 3.6512 3.5211 3.4411 3.3311 3.241 3.191 11.37%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.47 1.11 1.09 0.82 0.82 0.775 0.775 -
P/RPS 4.56 0.99 1.27 1.38 2.98 1.37 1.74 89.97%
P/EPS 14.80 2.72 3.89 4.16 9.17 4.36 6.26 77.37%
EY 6.75 36.72 25.71 24.04 10.90 22.96 15.97 -43.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.31 0.24 0.25 0.24 0.24 38.17%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 27/05/24 28/02/24 29/11/23 24/08/23 25/05/23 27/02/23 24/11/22 -
Price 1.88 1.53 1.13 0.895 0.81 0.83 0.75 -
P/RPS 5.83 1.36 1.32 1.50 2.94 1.47 1.69 128.13%
P/EPS 18.93 3.75 4.03 4.54 9.06 4.66 6.06 113.54%
EY 5.28 26.64 24.80 22.02 11.04 21.44 16.50 -53.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.32 0.26 0.24 0.26 0.24 63.04%

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