[KSL] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 268.7%
YoY- -86.71%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 132,540 92,454 155,746 67,756 37,042 80,288 258,786 -36.01%
PBT 44,799 22,412 -75,976 8,670 -1,966 16,311 135,493 -52.21%
Tax -10,776 -5,351 -1,973 -2,332 -1,791 -5,154 -32,584 -52.20%
NP 34,023 17,061 -77,949 6,338 -3,757 11,157 102,909 -52.21%
-
NP to SH 34,023 17,061 -77,949 6,338 -3,757 11,157 102,909 -52.21%
-
Tax Rate 24.05% 23.88% - 26.90% - 31.60% 24.05% -
Total Cost 98,517 75,393 233,695 61,418 40,799 69,131 155,877 -26.37%
-
Net Worth 3,051,648 3,021,131 3,000,787 3,082,164 3,071,992 3,071,992 3,061,820 -0.22%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 3,051,648 3,021,131 3,000,787 3,082,164 3,071,992 3,071,992 3,061,820 -0.22%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 25.67% 18.45% -50.05% 9.35% -10.14% 13.90% 39.77% -
ROE 1.11% 0.56% -2.60% 0.21% -0.12% 0.36% 3.36% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 13.03 9.09 15.31 6.66 3.64 7.89 25.44 -36.01%
EPS 3.34 1.68 -7.66 0.62 -0.37 1.10 10.12 -52.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.97 2.95 3.03 3.02 3.02 3.01 -0.22%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.77 8.91 15.01 6.53 3.57 7.74 24.94 -36.02%
EPS 3.28 1.64 -7.51 0.61 -0.36 1.08 9.92 -52.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9413 2.9119 2.8923 2.9707 2.9609 2.9609 2.9511 -0.22%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.585 0.655 0.615 0.495 0.595 0.45 0.755 -
P/RPS 4.49 7.21 4.02 7.43 16.34 5.70 2.97 31.75%
P/EPS 17.49 39.05 -8.03 79.44 -161.10 41.03 7.46 76.57%
EY 5.72 2.56 -12.46 1.26 -0.62 2.44 13.40 -43.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.21 0.16 0.20 0.15 0.25 -13.83%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 22/03/21 27/11/20 26/08/20 26/06/20 26/02/20 -
Price 0.615 0.575 0.70 0.61 0.555 0.60 0.71 -
P/RPS 4.72 6.33 4.57 9.16 15.24 7.60 2.79 42.02%
P/EPS 18.39 34.28 -9.13 97.90 -150.27 54.70 7.02 90.14%
EY 5.44 2.92 -10.95 1.02 -0.67 1.83 14.25 -47.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.24 0.20 0.18 0.20 0.24 -8.52%

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