[KSL] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 6.82%
YoY- 578.55%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 325,207 279,928 122,316 190,260 183,538 78,885 165,125 57.31%
PBT 145,892 117,601 58,851 73,650 70,937 15,066 55,618 90.53%
Tax -36,344 -26,651 -3,751 -14,535 -15,598 -3,611 -5,709 244.65%
NP 109,548 90,950 55,100 59,115 55,339 11,455 49,909 69.13%
-
NP to SH 109,548 90,950 55,100 59,115 55,339 11,455 49,909 69.13%
-
Tax Rate 24.91% 22.66% 6.37% 19.74% 21.99% 23.97% 10.26% -
Total Cost 215,659 188,978 67,216 131,145 128,199 67,430 115,216 52.05%
-
Net Worth 3,499,223 3,387,329 3,295,779 3,244,919 3,183,886 3,122,853 3,112,680 8.13%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 3,499,223 3,387,329 3,295,779 3,244,919 3,183,886 3,122,853 3,112,680 8.13%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 33.69% 32.49% 45.05% 31.07% 30.15% 14.52% 30.22% -
ROE 3.13% 2.69% 1.67% 1.82% 1.74% 0.37% 1.60% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.97 27.52 12.02 18.70 18.04 7.75 16.23 57.33%
EPS 10.77 8.94 5.42 5.81 5.44 1.13 4.91 69.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.33 3.24 3.19 3.13 3.07 3.06 8.13%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.35 26.98 11.79 18.34 17.69 7.60 15.92 57.30%
EPS 10.56 8.77 5.31 5.70 5.33 1.10 4.81 69.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3727 3.2649 3.1766 3.1276 3.0688 3.01 3.0002 8.13%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.82 0.82 0.775 0.775 0.74 0.825 0.66 -
P/RPS 2.56 2.98 6.45 4.14 4.10 10.64 4.07 -26.65%
P/EPS 7.61 9.17 14.31 13.34 13.60 73.26 13.45 -31.66%
EY 13.13 10.90 6.99 7.50 7.35 1.36 7.43 46.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.24 0.24 0.24 0.27 0.22 5.98%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 27/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 0.895 0.81 0.83 0.75 0.83 0.755 0.695 -
P/RPS 2.80 2.94 6.90 4.01 4.60 9.74 4.28 -24.69%
P/EPS 8.31 9.06 15.32 12.91 15.26 67.04 14.17 -30.00%
EY 12.03 11.04 6.53 7.75 6.55 1.49 7.06 42.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.26 0.24 0.27 0.25 0.23 8.54%

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