[KSL] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 23.77%
YoY- -90.48%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,163,258 603,577 389,921 246,781 602,746 624,192 597,873 11.72%
PBT 498,616 212,870 105,273 30,686 248,390 232,401 222,558 14.38%
Tax -118,518 -44,992 -25,545 -12,369 -55,948 -55,249 -49,937 15.48%
NP 380,097 167,878 79,728 18,317 192,442 177,152 172,621 14.05%
-
NP to SH 380,097 167,878 79,728 18,317 192,442 177,152 172,621 14.05%
-
Tax Rate 23.77% 21.14% 24.27% 40.31% 22.52% 23.77% 22.44% -
Total Cost 783,161 435,698 310,193 228,464 410,304 447,040 425,252 10.70%
-
Net Worth 3,580,600 3,244,919 3,061,820 3,082,164 2,960,098 2,695,622 2,475,103 6.34%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 3,580,600 3,244,919 3,061,820 3,082,164 2,960,098 2,695,622 2,475,103 6.34%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 32.68% 27.81% 20.45% 7.42% 31.93% 28.38% 28.87% -
ROE 10.62% 5.17% 2.60% 0.59% 6.50% 6.57% 6.97% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 114.36 59.34 38.33 24.26 59.25 61.36 58.21 11.90%
EPS 37.36 16.51 7.84 1.80 18.92 17.37 16.80 14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.19 3.01 3.03 2.91 2.65 2.41 6.51%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 112.12 58.18 37.58 23.79 58.10 60.16 57.63 11.72%
EPS 36.64 16.18 7.68 1.77 18.55 17.07 16.64 14.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4512 3.1276 2.9511 2.9707 2.8531 2.5982 2.3856 6.34%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.09 0.775 0.63 0.495 0.78 0.815 1.27 -
P/RPS 0.95 1.31 1.64 2.04 1.32 1.33 2.18 -12.92%
P/EPS 2.92 4.70 8.04 27.49 4.12 4.68 7.56 -14.65%
EY 34.28 21.30 12.44 3.64 24.25 21.37 13.23 17.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.21 0.16 0.27 0.31 0.53 -8.54%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 24/11/22 25/11/21 27/11/20 26/11/19 26/11/18 29/11/17 -
Price 1.13 0.75 0.64 0.61 0.775 0.695 1.18 -
P/RPS 0.99 1.26 1.67 2.51 1.31 1.13 2.03 -11.27%
P/EPS 3.02 4.54 8.17 33.88 4.10 3.99 7.02 -13.10%
EY 33.07 22.00 12.25 2.95 24.41 25.06 14.24 15.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.24 0.21 0.20 0.27 0.26 0.49 -6.85%

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