[KSL] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -22.48%
YoY- -18.18%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 132,468 249,143 140,585 140,385 167,435 231,356 164,497 -13.45%
PBT 46,663 114,764 42,762 53,921 70,236 190,929 72,706 -25.61%
Tax -10,402 -23,924 -9,933 -11,722 -15,798 -26,897 -17,157 -28.38%
NP 36,261 90,840 32,829 42,199 54,438 164,032 55,549 -24.76%
-
NP to SH 36,261 90,840 32,829 42,199 54,438 164,032 55,549 -24.76%
-
Tax Rate 22.29% 20.85% 23.23% 21.74% 22.49% 14.09% 23.60% -
Total Cost 96,207 158,303 107,756 98,186 112,997 67,324 108,948 -7.96%
-
Net Worth 2,610,047 2,563,055 2,475,103 2,450,426 2,427,768 2,347,465 2,169,696 13.12%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,610,047 2,563,055 2,475,103 2,450,426 2,427,768 2,347,465 2,169,696 13.12%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 27.37% 36.46% 23.35% 30.06% 32.51% 70.90% 33.77% -
ROE 1.39% 3.54% 1.33% 1.72% 2.24% 6.99% 2.56% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 12.94 24.30 13.69 13.64 16.14 22.47 16.07 -13.45%
EPS 3.54 8.86 3.20 4.10 5.25 15.93 5.43 -24.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.50 2.41 2.38 2.34 2.28 2.12 13.11%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 12.77 24.01 13.55 13.53 16.14 22.30 15.86 -13.46%
EPS 3.50 8.76 3.16 4.07 5.25 15.81 5.35 -24.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5157 2.4704 2.3856 2.3618 2.34 2.2626 2.0913 13.12%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.95 1.07 1.27 1.23 1.27 1.01 1.11 -
P/RPS 7.34 4.40 9.28 9.02 7.87 4.49 6.91 4.11%
P/EPS 26.82 12.08 39.73 30.01 24.20 6.34 20.45 19.83%
EY 3.73 8.28 2.52 3.33 4.13 15.77 4.89 -16.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.53 0.52 0.54 0.44 0.52 -20.31%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 29/11/17 28/08/17 30/05/17 27/02/17 28/11/16 -
Price 0.91 1.02 1.18 1.24 1.21 1.13 1.06 -
P/RPS 7.03 4.20 8.62 9.09 7.50 5.03 6.59 4.40%
P/EPS 25.69 11.51 36.91 30.25 23.06 7.09 19.53 20.07%
EY 3.89 8.69 2.71 3.31 4.34 14.10 5.12 -16.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.49 0.52 0.52 0.50 0.50 -19.68%

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