[KSL] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 68.66%
YoY- 1.72%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 452,060 317,898 121,985 709,449 468,144 280,956 132,468 126.49%
PBT 186,293 126,158 37,595 317,368 174,301 101,726 46,663 151.44%
Tax -41,961 -29,509 -8,725 -93,277 -41,437 -22,947 -10,402 153.19%
NP 144,332 96,649 28,870 224,091 132,864 78,779 36,261 150.94%
-
NP to SH 144,332 96,649 28,870 224,091 132,864 78,779 36,261 150.94%
-
Tax Rate 22.52% 23.39% 23.21% 29.39% 23.77% 22.56% 22.29% -
Total Cost 307,728 221,249 93,115 485,358 335,280 202,177 96,207 116.93%
-
Net Worth 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 2,610,047 8.74%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 2,610,047 8.74%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 31.93% 30.40% 23.67% 31.59% 28.38% 28.04% 27.37% -
ROE 4.88% 3.32% 1.01% 7.95% 4.93% 2.99% 1.39% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 44.44 31.25 11.99 69.74 46.02 27.62 12.94 127.45%
EPS 14.19 9.50 2.84 22.20 13.03 7.72 3.54 152.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.86 2.80 2.77 2.65 2.59 2.55 9.19%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 43.57 30.64 11.76 68.38 45.12 27.08 12.77 126.46%
EPS 13.91 9.32 2.78 21.60 12.81 7.59 3.50 150.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8531 2.8041 2.7452 2.7158 2.5982 2.5393 2.5157 8.74%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.78 0.78 0.93 0.71 0.815 0.84 0.95 -
P/RPS 1.76 2.50 7.76 1.02 1.77 3.04 7.34 -61.37%
P/EPS 5.50 8.21 32.77 3.22 6.24 10.85 26.82 -65.19%
EY 18.19 12.18 3.05 31.03 16.03 9.22 3.73 187.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.33 0.26 0.31 0.32 0.37 -18.93%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 30/05/19 28/02/19 26/11/18 27/08/18 28/05/18 -
Price 0.775 0.80 0.81 0.825 0.695 0.855 0.91 -
P/RPS 1.74 2.56 6.75 1.18 1.51 3.10 7.03 -60.54%
P/EPS 5.46 8.42 28.54 3.74 5.32 11.04 25.69 -64.35%
EY 18.31 11.88 3.50 26.70 18.79 9.06 3.89 180.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.29 0.30 0.26 0.33 0.36 -17.43%

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