[KSL] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 33.97%
YoY- -13.97%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 185,086 452,060 468,144 448,405 457,705 590,626 634,445 -18.54%
PBT 23,015 186,293 174,301 166,919 195,538 266,452 276,311 -33.89%
Tax -9,277 -41,961 -41,437 -37,453 -45,053 -64,059 -65,950 -27.86%
NP 13,738 144,332 132,864 129,466 150,485 202,393 210,361 -36.51%
-
NP to SH 13,738 144,332 132,864 129,466 150,485 202,393 210,361 -36.51%
-
Tax Rate 40.31% 22.52% 23.77% 22.44% 23.04% 24.04% 23.87% -
Total Cost 171,348 307,728 335,280 318,939 307,220 388,233 424,084 -14.00%
-
Net Worth 3,082,164 2,960,098 2,695,622 2,475,103 2,169,696 1,897,434 1,498,429 12.76%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - 19,359 -
Div Payout % - - - - - - 9.20% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 3,082,164 2,960,098 2,695,622 2,475,103 2,169,696 1,897,434 1,498,429 12.76%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 958,300 387,191 17.83%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.42% 31.93% 28.38% 28.87% 32.88% 34.27% 33.16% -
ROE 0.45% 4.88% 4.93% 5.23% 6.94% 10.67% 14.04% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.20 44.44 46.02 43.66 44.72 61.63 163.86 -30.64%
EPS 1.35 14.19 13.03 12.60 14.89 21.12 54.33 -45.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 3.03 2.91 2.65 2.41 2.12 1.98 3.87 -3.99%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 17.84 43.57 45.12 43.22 44.12 56.93 61.15 -18.54%
EPS 1.32 13.91 12.81 12.48 14.50 19.51 20.28 -36.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
NAPS 2.9707 2.8531 2.5982 2.3856 2.0913 1.8288 1.4443 12.75%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.495 0.78 0.815 1.27 1.11 1.54 4.68 -
P/RPS 2.72 1.76 1.77 2.91 2.48 2.50 2.86 -0.83%
P/EPS 36.65 5.50 6.24 10.07 7.55 7.29 8.61 27.27%
EY 2.73 18.19 16.03 9.93 13.25 13.71 11.61 -21.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.07 -
P/NAPS 0.16 0.27 0.31 0.53 0.52 0.78 1.21 -28.60%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 26/11/19 26/11/18 29/11/17 28/11/16 27/11/15 28/11/14 -
Price 0.61 0.775 0.695 1.18 1.06 1.45 4.54 -
P/RPS 3.35 1.74 1.51 2.70 2.37 2.35 2.77 3.21%
P/EPS 45.17 5.46 5.32 9.36 7.21 6.87 8.36 32.43%
EY 2.21 18.31 18.79 10.68 13.87 14.57 11.97 -24.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
P/NAPS 0.20 0.27 0.26 0.49 0.50 0.73 1.17 -25.48%

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