[KSL] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 10.5%
YoY- -24.51%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 746,392 698,966 709,449 717,287 670,684 662,581 697,548 4.62%
PBT 341,799 308,301 317,369 289,066 259,252 258,110 281,683 13.80%
Tax -99,838 -91,600 -93,277 -65,361 -56,804 -55,981 -61,377 38.43%
NP 241,961 216,701 224,092 223,705 202,448 202,129 220,306 6.46%
-
NP to SH 241,961 216,701 224,092 223,705 202,448 202,129 220,306 6.46%
-
Tax Rate 29.21% 29.71% 29.39% 22.61% 21.91% 21.69% 21.79% -
Total Cost 504,431 482,265 485,357 493,582 468,236 460,452 477,242 3.77%
-
Net Worth 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 2,610,047 2,563,055 8.83%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 2,610,047 2,563,055 8.83%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 32.42% 31.00% 31.59% 31.19% 30.19% 30.51% 31.58% -
ROE 8.32% 7.61% 7.95% 8.30% 7.68% 7.74% 8.60% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 73.38 68.71 69.74 70.51 65.93 64.73 68.04 5.18%
EPS 23.79 21.30 22.03 21.99 19.90 19.75 21.49 7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.80 2.77 2.65 2.59 2.55 2.50 9.41%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 71.94 67.37 68.38 69.14 64.64 63.86 67.23 4.63%
EPS 23.32 20.89 21.60 21.56 19.51 19.48 21.23 6.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8041 2.7452 2.7158 2.5982 2.5393 2.5157 2.4704 8.83%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.78 0.93 0.71 0.815 0.84 0.95 1.07 -
P/RPS 1.06 1.35 1.02 1.16 1.27 1.47 1.57 -23.09%
P/EPS 3.28 4.37 3.22 3.71 4.22 4.81 4.98 -24.35%
EY 30.50 22.91 31.03 26.98 23.69 20.79 20.08 32.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.26 0.31 0.32 0.37 0.43 -26.73%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 28/02/19 26/11/18 27/08/18 28/05/18 28/02/18 -
Price 0.80 0.81 0.825 0.695 0.855 0.91 1.02 -
P/RPS 1.09 1.18 1.18 0.99 1.30 1.41 1.50 -19.22%
P/EPS 3.36 3.80 3.74 3.16 4.30 4.61 4.75 -20.66%
EY 29.73 26.30 26.70 31.64 23.28 21.70 21.07 25.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.30 0.26 0.33 0.36 0.41 -22.50%

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