[KSL] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 11.57%
YoY- -115.56%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 494,995 443,997 457,566 448,187 448,496 352,998 340,832 28.33%
PBT 153,365 127,227 134,573 2,979 -95 -46,860 -52,961 -
Tax -27,950 -23,128 -24,868 -21,132 -20,432 -11,447 -11,250 83.74%
NP 125,415 104,099 109,705 -18,153 -20,527 -58,307 -64,211 -
-
NP to SH 125,415 104,099 109,705 -18,153 -20,527 -58,307 -64,211 -
-
Tax Rate 18.22% 18.18% 18.48% 709.37% - - - -
Total Cost 369,580 339,898 347,861 466,340 469,023 411,305 405,043 -5.94%
-
Net Worth 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 3,021,131 3,000,787 4.03%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 3,021,131 3,000,787 4.03%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 25.34% 23.45% 23.98% -4.05% -4.58% -16.52% -18.84% -
ROE 3.94% 3.33% 3.52% -0.59% -0.67% -1.93% -2.14% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 48.66 43.65 44.98 44.06 44.09 34.70 33.51 28.32%
EPS 12.33 10.23 10.78 -1.78 -2.02 -5.73 -6.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.07 3.06 3.01 3.00 2.97 2.95 4.03%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 47.71 42.79 44.10 43.20 43.23 34.02 32.85 28.33%
EPS 12.09 10.03 10.57 -1.75 -1.98 -5.62 -6.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0688 3.01 3.0002 2.9511 2.9413 2.9119 2.8923 4.03%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.74 0.825 0.66 0.63 0.585 0.655 0.615 -
P/RPS 1.52 1.89 1.47 1.43 1.33 1.89 1.84 -11.99%
P/EPS 6.00 8.06 6.12 -35.30 -28.99 -11.43 -9.74 -
EY 16.66 12.40 16.34 -2.83 -3.45 -8.75 -10.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.22 0.21 0.20 0.22 0.21 9.33%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 22/03/21 -
Price 0.83 0.755 0.695 0.64 0.615 0.575 0.70 -
P/RPS 1.71 1.73 1.55 1.45 1.39 1.66 2.09 -12.55%
P/EPS 6.73 7.38 6.44 -35.86 -30.48 -10.03 -11.09 -
EY 14.85 13.55 15.52 -2.79 -3.28 -9.97 -9.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.23 0.21 0.21 0.19 0.24 8.19%

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