[KSL] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 70.17%
YoY- -29.95%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 468,144 280,956 132,468 697,548 448,405 307,820 167,435 98.34%
PBT 174,301 101,726 46,663 281,683 166,919 124,157 70,236 83.19%
Tax -41,437 -22,947 -10,402 -61,377 -37,453 -27,520 -15,798 90.07%
NP 132,864 78,779 36,261 220,306 129,466 96,637 54,438 81.17%
-
NP to SH 132,864 78,779 36,261 220,306 129,466 96,637 54,438 81.17%
-
Tax Rate 23.77% 22.56% 22.29% 21.79% 22.44% 22.17% 22.49% -
Total Cost 335,280 202,177 96,207 477,242 318,939 211,183 112,997 106.35%
-
Net Worth 2,695,622 2,634,589 2,610,047 2,563,055 2,475,103 2,450,426 2,427,768 7.21%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,695,622 2,634,589 2,610,047 2,563,055 2,475,103 2,450,426 2,427,768 7.21%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 28.38% 28.04% 27.37% 31.58% 28.87% 31.39% 32.51% -
ROE 4.93% 2.99% 1.39% 8.60% 5.23% 3.94% 2.24% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.02 27.62 12.94 68.04 43.66 29.90 16.14 100.94%
EPS 13.03 7.72 3.54 21.49 12.60 9.39 5.25 83.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.59 2.55 2.50 2.41 2.38 2.34 8.63%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.12 27.08 12.77 67.23 43.22 29.67 16.14 98.32%
EPS 12.81 7.59 3.50 21.23 12.48 9.31 5.25 81.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5982 2.5393 2.5157 2.4704 2.3856 2.3618 2.34 7.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.815 0.84 0.95 1.07 1.27 1.23 1.27 -
P/RPS 1.77 3.04 7.34 1.57 2.91 4.11 7.87 -62.98%
P/EPS 6.24 10.85 26.82 4.98 10.07 13.10 24.20 -59.45%
EY 16.03 9.22 3.73 20.08 9.93 7.63 4.13 146.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.37 0.43 0.53 0.52 0.54 -30.90%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 28/05/18 28/02/18 29/11/17 28/08/17 30/05/17 -
Price 0.695 0.855 0.91 1.02 1.18 1.24 1.21 -
P/RPS 1.51 3.10 7.03 1.50 2.70 4.15 7.50 -65.61%
P/EPS 5.32 11.04 25.69 4.75 9.36 13.21 23.06 -62.35%
EY 18.79 9.06 3.89 21.07 10.68 7.57 4.34 165.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.36 0.41 0.49 0.52 0.52 -36.97%

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