[KSL] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -60.08%
YoY- -33.39%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 241,305 187,188 148,488 132,468 249,143 140,585 140,385 43.35%
PBT 143,067 72,576 55,063 46,663 114,764 42,762 53,921 91.31%
Tax -51,840 -18,490 -12,545 -10,402 -23,924 -9,933 -11,722 168.69%
NP 91,227 54,086 42,518 36,261 90,840 32,829 42,199 66.95%
-
NP to SH 91,227 54,086 42,518 36,261 90,840 32,829 42,199 66.95%
-
Tax Rate 36.23% 25.48% 22.78% 22.29% 20.85% 23.23% 21.74% -
Total Cost 150,078 133,102 105,970 96,207 158,303 107,756 98,186 32.58%
-
Net Worth 2,817,688 2,695,622 2,634,589 2,610,047 2,563,055 2,475,103 2,450,426 9.72%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,817,688 2,695,622 2,634,589 2,610,047 2,563,055 2,475,103 2,450,426 9.72%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 37.81% 28.89% 28.63% 27.37% 36.46% 23.35% 30.06% -
ROE 3.24% 2.01% 1.61% 1.39% 3.54% 1.33% 1.72% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.72 18.40 14.60 12.94 24.30 13.69 13.64 44.46%
EPS 8.97 5.32 4.18 3.54 8.86 3.20 4.10 68.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.65 2.59 2.55 2.50 2.41 2.38 10.61%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.26 18.04 14.31 12.77 24.01 13.55 13.53 43.36%
EPS 8.79 5.21 4.10 3.50 8.76 3.16 4.07 66.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7158 2.5982 2.5393 2.5157 2.4704 2.3856 2.3618 9.73%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.71 0.815 0.84 0.95 1.07 1.27 1.23 -
P/RPS 2.99 4.43 5.75 7.34 4.40 9.28 9.02 -52.00%
P/EPS 7.92 15.33 20.10 26.82 12.08 39.73 30.01 -58.75%
EY 12.63 6.52 4.98 3.73 8.28 2.52 3.33 142.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.32 0.37 0.43 0.53 0.52 -36.92%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 27/08/18 28/05/18 28/02/18 29/11/17 28/08/17 -
Price 0.825 0.695 0.855 0.91 1.02 1.18 1.24 -
P/RPS 3.48 3.78 5.86 7.03 4.20 8.62 9.09 -47.18%
P/EPS 9.20 13.07 20.46 25.69 11.51 36.91 30.25 -54.67%
EY 10.87 7.65 4.89 3.89 8.69 2.71 3.31 120.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.33 0.36 0.41 0.49 0.52 -30.62%

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