[KSL] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 99.42%
YoY- 1005.59%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
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 320,980 325,207 183,538 132,540 37,042 195,914 148,488 13.69%
PBT 150,168 145,892 70,937 44,799 -1,966 88,561 55,063 18.18%
Tax -35,579 -36,344 -15,598 -10,776 -1,791 -20,783 -12,545 18.95%
NP 114,589 109,548 55,339 34,023 -3,757 67,778 42,518 17.94%
-
NP to SH 114,650 109,548 55,339 34,023 -3,757 67,778 42,518 17.95%
-
Tax Rate 23.69% 24.91% 21.99% 24.05% - 23.47% 22.78% -
Total Cost 206,391 215,659 128,199 98,517 40,799 128,136 105,970 11.73%
-
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 35.70% 33.69% 30.15% 25.67% -10.14% 34.60% 28.63% -
ROE 2.92% 3.13% 1.74% 1.11% -0.12% 2.33% 1.61% -
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 31.55 31.97 18.04 13.03 3.64 19.26 14.60 13.69%
EPS 11.27 10.77 5.44 3.34 -0.37 6.66 4.18 17.95%
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 30.94 31.35 17.69 12.77 3.57 18.88 14.31 13.70%
EPS 11.05 10.56 5.33 3.28 -0.36 6.53 4.10 17.94%
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 5.89 2.56 4.10 4.49 16.34 4.05 5.75 0.40%
P/EPS 16.50 7.61 13.60 17.49 -161.10 11.71 20.10 -3.23%
EY 6.06 13.13 7.35 5.72 -0.62 8.54 4.98 3.32%
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 5.23 2.80 4.60 4.72 15.24 4.15 5.86 -1.87%
P/EPS 14.64 8.31 15.26 18.39 -150.27 12.01 20.46 -5.42%
EY 6.83 12.03 6.55 5.44 -0.67 8.33 4.89 5.72%
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