[KSL] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -77.05%
YoY- -32.86%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 122,316 190,260 183,538 78,885 165,125 67,447 132,540 -5.19%
PBT 58,851 73,650 70,937 15,066 55,618 11,744 44,799 19.88%
Tax -3,751 -14,535 -15,598 -3,611 -5,709 -3,032 -10,776 -50.42%
NP 55,100 59,115 55,339 11,455 49,909 8,712 34,023 37.78%
-
NP to SH 55,100 59,115 55,339 11,455 49,909 8,712 34,023 37.78%
-
Tax Rate 6.37% 19.74% 21.99% 23.97% 10.26% 25.82% 24.05% -
Total Cost 67,216 131,145 128,199 67,430 115,216 58,735 98,517 -22.44%
-
Net Worth 3,295,779 3,244,919 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 5.24%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,295,779 3,244,919 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 5.24%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 45.05% 31.07% 30.15% 14.52% 30.22% 12.92% 25.67% -
ROE 1.67% 1.82% 1.74% 0.37% 1.60% 0.28% 1.11% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 12.02 18.70 18.04 7.75 16.23 6.63 13.03 -5.22%
EPS 5.42 5.81 5.44 1.13 4.91 0.86 3.34 37.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 3.19 3.13 3.07 3.06 3.01 3.00 5.24%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.79 18.34 17.69 7.60 15.92 6.50 12.77 -5.17%
EPS 5.31 5.70 5.33 1.10 4.81 0.84 3.28 37.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1766 3.1276 3.0688 3.01 3.0002 2.9511 2.9413 5.24%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.775 0.775 0.74 0.825 0.66 0.63 0.585 -
P/RPS 6.45 4.14 4.10 10.64 4.07 9.50 4.49 27.22%
P/EPS 14.31 13.34 13.60 73.26 13.45 73.56 17.49 -12.48%
EY 6.99 7.50 7.35 1.36 7.43 1.36 5.72 14.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.24 0.27 0.22 0.21 0.20 12.88%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 -
Price 0.83 0.75 0.83 0.755 0.695 0.64 0.615 -
P/RPS 6.90 4.01 4.60 9.74 4.28 9.65 4.72 28.71%
P/EPS 15.32 12.91 15.26 67.04 14.17 74.73 18.39 -11.43%
EY 6.53 7.75 6.55 1.49 7.06 1.34 5.44 12.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.27 0.25 0.23 0.21 0.21 15.25%

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