[KSL] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 46.92%
YoY- 11.14%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 987,754 649,239 328,259 1,140,637 872,444 605,135 279,928 131.24%
PBT 415,623 282,621 132,453 535,978 373,962 263,493 117,601 131.48%
Tax -98,975 -67,030 -31,451 -121,355 -88,889 -62,995 -26,651 139.24%
NP 316,648 215,591 101,002 414,623 285,073 200,498 90,950 129.19%
-
NP to SH 316,832 215,651 101,001 414,623 285,073 200,498 90,950 129.27%
-
Tax Rate 23.81% 23.72% 23.75% 22.64% 23.77% 23.91% 22.66% -
Total Cost 671,106 433,648 227,257 726,014 587,371 404,637 188,978 132.22%
-
Net Worth 4,027,784 3,926,453 3,814,560 3,712,838 3,580,600 3,499,223 3,387,329 12.20%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 4,027,784 3,926,453 3,814,560 3,712,838 3,580,600 3,499,223 3,387,329 12.20%
NOSH 1,017,117 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 -1.31%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 32.06% 33.21% 30.77% 36.35% 32.68% 33.13% 32.49% -
ROE 7.87% 5.49% 2.65% 11.17% 7.96% 5.73% 2.69% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 97.11 63.83 32.27 112.13 85.77 59.49 27.52 131.24%
EPS 31.15 21.20 9.93 40.76 28.02 19.71 8.94 129.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.86 3.75 3.65 3.52 3.44 3.33 12.20%
Adjusted Per Share Value based on latest NOSH - 1,016,894
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 97.13 63.85 32.28 112.17 85.79 59.51 27.53 131.22%
EPS 31.16 21.21 9.93 40.77 28.03 19.72 8.94 129.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9609 3.8612 3.7512 3.6512 3.5211 3.4411 3.3311 12.20%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.89 1.86 1.47 1.11 1.09 0.82 0.82 -
P/RPS 1.95 2.91 4.56 0.99 1.27 1.38 2.98 -24.56%
P/EPS 6.07 8.77 14.80 2.72 3.89 4.16 9.17 -23.98%
EY 16.48 11.40 6.75 36.72 25.71 24.04 10.90 31.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.39 0.30 0.31 0.24 0.25 54.29%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 28/08/24 27/05/24 28/02/24 29/11/23 24/08/23 25/05/23 -
Price 1.77 1.65 1.88 1.53 1.13 0.895 0.81 -
P/RPS 1.82 2.59 5.83 1.36 1.32 1.50 2.94 -27.30%
P/EPS 5.68 7.78 18.93 3.75 4.03 4.54 9.06 -26.68%
EY 17.60 12.85 5.28 26.64 24.80 22.02 11.04 36.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.50 0.42 0.32 0.26 0.24 51.88%

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