[KSL] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -11.24%
YoY- 1.79%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 234,660 635,796 561,912 615,640 586,416 881,002 856,020 -19.38%
PBT 28,690 252,316 203,452 248,314 245,664 402,016 368,284 -34.62%
Tax -13,890 -59,018 -45,894 -55,040 -55,792 -98,458 -87,820 -26.44%
NP 14,800 193,298 157,558 193,274 189,872 303,558 280,464 -38.72%
-
NP to SH 14,800 193,298 157,558 193,274 189,872 303,558 280,464 -38.72%
-
Tax Rate 48.41% 23.39% 22.56% 22.17% 22.71% 24.49% 23.85% -
Total Cost 219,860 442,498 404,354 422,366 396,544 577,444 575,556 -14.80%
-
Net Worth 3,071,992 2,909,237 2,634,589 2,450,426 2,107,458 1,891,327 1,429,755 13.58%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 37,826 - -
Div Payout % - - - - - 12.46% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 3,071,992 2,909,237 2,634,589 2,450,426 2,107,458 1,891,327 1,429,755 13.58%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,003,551 945,663 386,420 17.87%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.31% 30.40% 28.04% 31.39% 32.38% 34.46% 32.76% -
ROE 0.48% 6.64% 5.98% 7.89% 9.01% 16.05% 19.62% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 23.07 62.50 55.24 59.79 58.43 93.16 221.53 -31.38%
EPS 1.46 19.00 15.44 18.78 18.92 32.10 72.58 -47.81%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 3.02 2.86 2.59 2.38 2.10 2.00 3.70 -3.32%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 23.08 62.52 55.26 60.54 57.67 86.64 84.18 -19.38%
EPS 1.46 19.01 15.49 19.01 18.67 29.85 27.58 -38.69%
DPS 0.00 0.00 0.00 0.00 0.00 3.72 0.00 -
NAPS 3.021 2.8609 2.5908 2.4097 2.0724 1.8599 1.406 13.58%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.595 0.78 0.84 1.23 1.12 1.73 2.27 -
P/RPS 2.58 1.25 1.52 2.06 1.92 1.86 1.02 16.71%
P/EPS 40.89 4.10 5.42 6.55 5.92 5.39 3.13 53.40%
EY 2.45 24.36 18.44 15.26 16.89 18.55 31.97 -34.80%
DY 0.00 0.00 0.00 0.00 0.00 2.31 0.00 -
P/NAPS 0.20 0.27 0.32 0.52 0.53 0.87 0.61 -16.94%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 27/08/18 28/08/17 26/08/16 28/08/15 26/08/14 -
Price 0.555 0.80 0.855 1.24 1.12 1.43 3.83 -
P/RPS 2.41 1.28 1.55 2.07 1.92 1.53 1.73 5.67%
P/EPS 38.15 4.21 5.52 6.61 5.92 4.45 5.28 38.99%
EY 2.62 23.75 18.12 15.14 16.89 22.45 18.95 -28.06%
DY 0.00 0.00 0.00 0.00 0.00 2.80 0.00 -
P/NAPS 0.18 0.28 0.33 0.52 0.53 0.72 1.04 -25.32%

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