[KSL] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 83.47%
YoY- 270.85%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 452,683 262,423 78,885 457,566 292,441 224,994 92,454 188.06%
PBT 159,653 86,003 15,066 134,573 78,955 67,211 22,412 269.78%
Tax -33,744 -19,209 -3,611 -24,868 -19,159 -16,127 -5,351 240.94%
NP 125,909 66,794 11,455 109,705 59,796 51,084 17,061 278.59%
-
NP to SH 125,909 66,794 11,455 109,705 59,796 51,084 17,061 278.59%
-
Tax Rate 21.14% 22.34% 23.97% 18.48% 24.27% 23.99% 23.88% -
Total Cost 326,774 195,629 67,430 347,861 232,645 173,910 75,393 165.59%
-
Net Worth 3,244,919 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 3,021,131 4.87%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,244,919 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 3,021,131 4.87%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 27.81% 25.45% 14.52% 23.98% 20.45% 22.70% 18.45% -
ROE 3.88% 2.10% 0.37% 3.52% 1.95% 1.67% 0.56% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 44.50 25.80 7.75 44.98 28.75 22.12 9.09 188.03%
EPS 12.38 6.57 1.13 10.78 5.88 5.02 1.68 278.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.13 3.07 3.06 3.01 3.00 2.97 4.87%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 44.52 25.81 7.76 45.00 28.76 22.13 9.09 188.12%
EPS 12.38 6.57 1.13 10.79 5.88 5.02 1.68 278.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.191 3.131 3.071 3.061 3.011 3.0009 2.9709 4.87%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.775 0.74 0.825 0.66 0.63 0.585 0.655 -
P/RPS 1.74 2.87 10.64 1.47 2.19 2.64 7.21 -61.20%
P/EPS 6.26 11.27 73.26 6.12 10.72 11.65 39.05 -70.45%
EY 15.97 8.87 1.36 16.34 9.33 8.58 2.56 238.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.27 0.22 0.21 0.20 0.22 5.96%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.75 0.83 0.755 0.695 0.64 0.615 0.575 -
P/RPS 1.69 3.22 9.74 1.55 2.23 2.78 6.33 -58.50%
P/EPS 6.06 12.64 67.04 6.44 10.89 12.25 34.28 -68.46%
EY 16.50 7.91 1.49 15.52 9.18 8.17 2.92 216.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.25 0.23 0.21 0.21 0.19 16.83%

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