[KSL] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 134.77%
YoY- 59.41%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 183,538 132,540 37,042 195,914 148,488 140,385 139,375 4.69%
PBT 70,937 44,799 -1,966 88,561 55,063 53,921 66,711 1.02%
Tax -15,598 -10,776 -1,791 -20,783 -12,545 -11,722 -15,134 0.50%
NP 55,339 34,023 -3,757 67,778 42,518 42,199 51,577 1.17%
-
NP to SH 55,339 34,023 -3,757 67,778 42,518 42,199 51,577 1.17%
-
Tax Rate 21.99% 24.05% - 23.47% 22.78% 21.74% 22.69% -
Total Cost 128,199 98,517 40,799 128,136 105,970 98,186 87,798 6.50%
-
Net Worth 3,183,886 3,051,648 3,071,992 2,909,237 2,634,589 2,450,426 2,123,758 6.97%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 3,183,886 3,051,648 3,071,992 2,909,237 2,634,589 2,450,426 2,123,758 6.97%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,011,313 0.42%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 30.15% 25.67% -10.14% 34.60% 28.63% 30.06% 37.01% -
ROE 1.74% 1.11% -0.12% 2.33% 1.61% 1.72% 2.43% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 18.04 13.03 3.64 19.26 14.60 13.64 13.78 4.58%
EPS 5.44 3.34 -0.37 6.66 4.18 4.10 5.10 1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.00 3.02 2.86 2.59 2.38 2.10 6.87%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 17.69 12.77 3.57 18.88 14.31 13.53 13.43 4.69%
EPS 5.33 3.28 -0.36 6.53 4.10 4.07 4.97 1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0688 2.9413 2.9609 2.8041 2.5393 2.3618 2.047 6.97%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.74 0.585 0.595 0.78 0.84 1.23 1.12 -
P/RPS 4.10 4.49 16.34 4.05 5.75 9.02 8.13 -10.77%
P/EPS 13.60 17.49 -161.10 11.71 20.10 30.01 21.96 -7.67%
EY 7.35 5.72 -0.62 8.54 4.98 3.33 4.55 8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.20 0.27 0.32 0.52 0.53 -12.36%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 26/08/21 26/08/20 27/08/19 27/08/18 28/08/17 26/08/16 -
Price 0.83 0.615 0.555 0.80 0.855 1.24 1.12 -
P/RPS 4.60 4.72 15.24 4.15 5.86 9.09 8.13 -9.05%
P/EPS 15.26 18.39 -150.27 12.01 20.46 30.25 21.96 -5.88%
EY 6.55 5.44 -0.67 8.33 4.89 3.31 4.55 6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.18 0.28 0.33 0.52 0.53 -10.62%

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