[KSL] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -3.3%
YoY- 7.21%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 710,847 693,366 746,392 698,966 709,449 717,287 670,684 3.94%
PBT 321,784 329,358 341,799 308,301 317,369 289,066 259,252 15.44%
Tax -74,544 -93,800 -99,838 -91,600 -93,277 -65,361 -56,804 19.80%
NP 247,240 235,558 241,961 216,701 224,092 223,705 202,448 14.21%
-
NP to SH 247,240 235,558 241,961 216,701 224,092 223,705 202,448 14.21%
-
Tax Rate 23.17% 28.48% 29.21% 29.71% 29.39% 22.61% 21.91% -
Total Cost 463,607 457,808 504,431 482,265 485,357 493,582 468,236 -0.65%
-
Net Worth 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 10.50%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 3,061,820 2,960,098 2,909,237 2,848,204 2,817,688 2,695,622 2,634,589 10.50%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 34.78% 33.97% 32.42% 31.00% 31.59% 31.19% 30.19% -
ROE 8.07% 7.96% 8.32% 7.61% 7.95% 8.30% 7.68% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 69.88 68.16 73.38 68.71 69.74 70.51 65.93 3.94%
EPS 24.31 23.16 23.79 21.30 22.03 21.99 19.90 14.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.91 2.86 2.80 2.77 2.65 2.59 10.50%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 68.51 66.83 71.94 67.37 68.38 69.14 64.64 3.94%
EPS 23.83 22.70 23.32 20.89 21.60 21.56 19.51 14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9511 2.8531 2.8041 2.7452 2.7158 2.5982 2.5393 10.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.755 0.78 0.78 0.93 0.71 0.815 0.84 -
P/RPS 1.08 1.14 1.06 1.35 1.02 1.16 1.27 -10.21%
P/EPS 3.11 3.37 3.28 4.37 3.22 3.71 4.22 -18.36%
EY 32.19 29.69 30.50 22.91 31.03 26.98 23.69 22.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.27 0.33 0.26 0.31 0.32 -15.13%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 26/11/18 27/08/18 -
Price 0.71 0.775 0.80 0.81 0.825 0.695 0.855 -
P/RPS 1.02 1.14 1.09 1.18 1.18 0.99 1.30 -14.89%
P/EPS 2.92 3.35 3.36 3.80 3.74 3.16 4.30 -22.68%
EY 34.23 29.88 29.73 26.30 26.70 31.64 23.28 29.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.28 0.29 0.30 0.26 0.33 -19.08%

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