[KSL] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 65.06%
YoY- 693.98%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 268,193 267,309 325,207 279,928 122,316 190,260 183,538 28.68%
PBT 162,016 110,469 145,892 117,601 58,851 73,650 70,937 73.16%
Tax -32,466 -25,894 -36,344 -26,651 -3,751 -14,535 -15,598 62.80%
NP 129,550 84,575 109,548 90,950 55,100 59,115 55,339 76.03%
-
NP to SH 129,550 84,575 109,548 90,950 55,100 59,115 55,339 76.03%
-
Tax Rate 20.04% 23.44% 24.91% 22.66% 6.37% 19.74% 21.99% -
Total Cost 138,643 182,734 215,659 188,978 67,216 131,145 128,199 5.34%
-
Net Worth 3,712,838 3,580,600 3,499,223 3,387,329 3,295,779 3,244,919 3,183,886 10.75%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 3,712,838 3,580,600 3,499,223 3,387,329 3,295,779 3,244,919 3,183,886 10.75%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 48.30% 31.64% 33.69% 32.49% 45.05% 31.07% 30.15% -
ROE 3.49% 2.36% 3.13% 2.69% 1.67% 1.82% 1.74% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 26.37 26.28 31.97 27.52 12.02 18.70 18.04 28.71%
EPS 12.74 8.31 10.77 8.94 5.42 5.81 5.44 76.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 3.52 3.44 3.33 3.24 3.19 3.13 10.75%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 25.85 25.76 31.35 26.98 11.79 18.34 17.69 28.68%
EPS 12.49 8.15 10.56 8.77 5.31 5.70 5.33 76.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5786 3.4512 3.3727 3.2649 3.1766 3.1276 3.0688 10.75%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.11 1.09 0.82 0.82 0.775 0.775 0.74 -
P/RPS 4.21 4.15 2.56 2.98 6.45 4.14 4.10 1.77%
P/EPS 8.72 13.11 7.61 9.17 14.31 13.34 13.60 -25.58%
EY 11.47 7.63 13.13 10.90 6.99 7.50 7.35 34.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.24 0.25 0.24 0.24 0.24 15.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 24/08/23 25/05/23 27/02/23 24/11/22 25/08/22 -
Price 1.53 1.13 0.895 0.81 0.83 0.75 0.83 -
P/RPS 5.80 4.30 2.80 2.94 6.90 4.01 4.60 16.66%
P/EPS 12.01 13.59 8.31 9.06 15.32 12.91 15.26 -14.71%
EY 8.32 7.36 12.03 11.04 6.53 7.75 6.55 17.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.26 0.24 0.26 0.24 0.27 34.14%

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