[KSL] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -74.39%
YoY- 37.46%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 183,538 78,885 165,125 67,447 132,540 92,454 155,746 11.60%
PBT 70,937 15,066 55,618 11,744 44,799 22,412 -75,976 -
Tax -15,598 -3,611 -5,709 -3,032 -10,776 -5,351 -1,973 298.35%
NP 55,339 11,455 49,909 8,712 34,023 17,061 -77,949 -
-
NP to SH 55,339 11,455 49,909 8,712 34,023 17,061 -77,949 -
-
Tax Rate 21.99% 23.97% 10.26% 25.82% 24.05% 23.88% - -
Total Cost 128,199 67,430 115,216 58,735 98,517 75,393 233,695 -33.06%
-
Net Worth 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 3,021,131 3,000,787 4.03%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 3,021,131 3,000,787 4.03%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 30.15% 14.52% 30.22% 12.92% 25.67% 18.45% -50.05% -
ROE 1.74% 0.37% 1.60% 0.28% 1.11% 0.56% -2.60% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.04 7.75 16.23 6.63 13.03 9.09 15.31 11.59%
EPS 5.44 1.13 4.91 0.86 3.34 1.68 -7.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.07 3.06 3.01 3.00 2.97 2.95 4.03%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 17.69 7.60 15.92 6.50 12.77 8.91 15.01 11.60%
EPS 5.33 1.10 4.81 0.84 3.28 1.64 -7.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0688 3.01 3.0002 2.9511 2.9413 2.9119 2.8923 4.03%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.74 0.825 0.66 0.63 0.585 0.655 0.615 -
P/RPS 4.10 10.64 4.07 9.50 4.49 7.21 4.02 1.32%
P/EPS 13.60 73.26 13.45 73.56 17.49 39.05 -8.03 -
EY 7.35 1.36 7.43 1.36 5.72 2.56 -12.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.22 0.21 0.20 0.22 0.21 9.33%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 22/03/21 -
Price 0.83 0.755 0.695 0.64 0.615 0.575 0.70 -
P/RPS 4.60 9.74 4.28 9.65 4.72 6.33 4.57 0.43%
P/EPS 15.26 67.04 14.17 74.73 18.39 34.28 -9.13 -
EY 6.55 1.49 7.06 1.34 5.44 2.92 -10.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.23 0.21 0.21 0.19 0.24 8.19%

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