[KSL] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 704.34%
YoY- 270.85%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 617,808 494,995 443,997 457,566 448,187 448,496 352,998 45.17%
PBT 215,271 153,365 127,227 134,573 2,979 -95 -46,860 -
Tax -39,453 -27,950 -23,128 -24,868 -21,132 -20,432 -11,447 127.99%
NP 175,818 125,415 104,099 109,705 -18,153 -20,527 -58,307 -
-
NP to SH 175,818 125,415 104,099 109,705 -18,153 -20,527 -58,307 -
-
Tax Rate 18.33% 18.22% 18.18% 18.48% 709.37% - - -
Total Cost 441,990 369,580 339,898 347,861 466,340 469,023 411,305 4.90%
-
Net Worth 3,244,919 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 3,021,131 4.87%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,244,919 3,183,886 3,122,853 3,112,680 3,061,820 3,051,648 3,021,131 4.87%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 28.46% 25.34% 23.45% 23.98% -4.05% -4.58% -16.52% -
ROE 5.42% 3.94% 3.33% 3.52% -0.59% -0.67% -1.93% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 60.74 48.66 43.65 44.98 44.06 44.09 34.70 45.19%
EPS 17.28 12.33 10.23 10.78 -1.78 -2.02 -5.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.13 3.07 3.06 3.01 3.00 2.97 4.87%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.55 47.71 42.79 44.10 43.20 43.23 34.02 45.19%
EPS 16.95 12.09 10.03 10.57 -1.75 -1.98 -5.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1276 3.0688 3.01 3.0002 2.9511 2.9413 2.9119 4.87%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.775 0.74 0.825 0.66 0.63 0.585 0.655 -
P/RPS 1.28 1.52 1.89 1.47 1.43 1.33 1.89 -22.86%
P/EPS 4.48 6.00 8.06 6.12 -35.30 -28.99 -11.43 -
EY 22.30 16.66 12.40 16.34 -2.83 -3.45 -8.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.27 0.22 0.21 0.20 0.22 5.96%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.75 0.83 0.755 0.695 0.64 0.615 0.575 -
P/RPS 1.23 1.71 1.73 1.55 1.45 1.39 1.66 -18.10%
P/EPS 4.34 6.73 7.38 6.44 -35.86 -30.48 -10.03 -
EY 23.05 14.85 13.55 15.52 -2.79 -3.28 -9.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.25 0.23 0.21 0.21 0.19 16.83%

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