[KSL] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 10.22%
YoY- 200.17%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,298,478 1,210,270 524,846 449,988 234,660 635,796 561,912 14.96%
PBT 565,242 526,986 172,006 134,422 28,690 252,316 203,452 18.54%
Tax -134,060 -125,990 -38,418 -32,254 -13,890 -59,018 -45,894 19.54%
NP 431,182 400,996 133,588 102,168 14,800 193,298 157,558 18.25%
-
NP to SH 431,302 400,996 133,588 102,168 14,800 193,298 157,558 18.25%
-
Tax Rate 23.72% 23.91% 22.34% 23.99% 48.41% 23.39% 22.56% -
Total Cost 867,296 809,274 391,258 347,820 219,860 442,498 404,354 13.54%
-
Net Worth 3,926,453 3,499,223 3,183,886 3,051,648 3,071,992 2,909,237 2,634,589 6.86%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,926,453 3,499,223 3,183,886 3,051,648 3,071,992 2,909,237 2,634,589 6.86%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 33.21% 33.13% 25.45% 22.70% 6.31% 30.40% 28.04% -
ROE 10.98% 11.46% 4.20% 3.35% 0.48% 6.64% 5.98% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 127.65 118.98 51.60 44.24 23.07 62.50 55.24 14.96%
EPS 42.40 39.42 13.14 10.04 1.46 19.00 15.44 18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.86 3.44 3.13 3.00 3.02 2.86 2.59 6.86%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 125.15 116.65 50.59 43.37 22.62 61.28 54.16 14.96%
EPS 41.57 38.65 12.88 9.85 1.43 18.63 15.19 18.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7845 3.3727 3.0688 2.9413 2.9609 2.8041 2.5393 6.87%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.86 0.82 0.74 0.585 0.595 0.78 0.84 -
P/RPS 1.46 0.69 1.43 1.32 2.58 1.25 1.52 -0.66%
P/EPS 4.39 2.08 5.63 5.82 40.89 4.10 5.42 -3.44%
EY 22.80 48.07 17.75 17.17 2.45 24.36 18.44 3.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.24 0.24 0.20 0.20 0.27 0.32 6.98%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 24/08/23 25/08/22 26/08/21 26/08/20 27/08/19 27/08/18 -
Price 1.65 0.895 0.83 0.615 0.555 0.80 0.855 -
P/RPS 1.29 0.75 1.61 1.39 2.41 1.28 1.55 -3.01%
P/EPS 3.89 2.27 6.32 6.12 38.15 4.21 5.52 -5.66%
EY 25.70 44.05 15.82 16.33 2.62 23.75 18.12 5.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.26 0.27 0.21 0.18 0.28 0.33 4.50%

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