[KSL] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 71.3%
YoY- 10.33%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 185,086 117,330 80,288 710,846 452,060 317,898 121,985 31.94%
PBT 23,015 14,345 16,311 321,786 186,293 126,158 37,595 -27.83%
Tax -9,277 -6,945 -5,154 -74,545 -41,961 -29,509 -8,725 4.16%
NP 13,738 7,400 11,157 247,241 144,332 96,649 28,870 -38.96%
-
NP to SH 13,738 7,400 11,157 247,241 144,332 96,649 28,870 -38.96%
-
Tax Rate 40.31% 48.41% 31.60% 23.17% 22.52% 23.39% 23.21% -
Total Cost 171,348 109,930 69,131 463,605 307,728 221,249 93,115 49.99%
-
Net Worth 3,082,164 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2,848,204 5.38%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 3,082,164 3,071,992 3,071,992 3,061,820 2,960,098 2,909,237 2,848,204 5.38%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.42% 6.31% 13.90% 34.78% 31.93% 30.40% 23.67% -
ROE 0.45% 0.24% 0.36% 8.07% 4.88% 3.32% 1.01% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.20 11.53 7.89 69.88 44.44 31.25 11.99 31.97%
EPS 1.35 0.73 1.10 24.31 14.19 9.50 2.84 -39.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 3.02 3.02 3.01 2.91 2.86 2.80 5.38%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 17.84 11.31 7.74 68.51 43.57 30.64 11.76 31.92%
EPS 1.32 0.71 1.08 23.83 13.91 9.32 2.78 -39.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9707 2.9609 2.9609 2.9511 2.8531 2.8041 2.7452 5.38%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.495 0.595 0.45 0.755 0.78 0.78 0.93 -
P/RPS 2.72 5.16 5.70 1.08 1.76 2.50 7.76 -50.19%
P/EPS 36.65 81.79 41.03 3.11 5.50 8.21 32.77 7.72%
EY 2.73 1.22 2.44 32.19 18.19 12.18 3.05 -7.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.20 0.15 0.25 0.27 0.27 0.33 -38.20%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 26/08/20 26/06/20 26/02/20 26/11/19 27/08/19 30/05/19 -
Price 0.61 0.555 0.60 0.71 0.775 0.80 0.81 -
P/RPS 3.35 4.81 7.60 1.02 1.74 2.56 6.75 -37.23%
P/EPS 45.17 76.29 54.70 2.92 5.46 8.42 28.54 35.69%
EY 2.21 1.31 1.83 34.23 18.31 11.88 3.50 -26.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.20 0.24 0.27 0.28 0.29 -21.88%

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