[KSL] YoY Quarter Result on 30-Sep-2024 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -11.75%
YoY- 19.63%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 338,515 267,309 190,260 67,447 67,756 134,162 187,188 10.36%
PBT 133,002 110,469 73,650 11,744 8,670 60,135 72,576 10.61%
Tax -31,945 -25,894 -14,535 -3,032 -2,332 -12,452 -18,490 9.53%
NP 101,057 84,575 59,115 8,712 6,338 47,683 54,086 10.97%
-
NP to SH 101,181 84,575 59,115 8,712 6,338 47,683 54,086 10.99%
-
Tax Rate 24.02% 23.44% 19.74% 25.82% 26.90% 20.71% 25.48% -
Total Cost 237,458 182,734 131,145 58,735 61,418 86,479 133,102 10.11%
-
Net Worth 4,026,902 3,580,600 3,244,919 3,061,820 3,082,164 2,960,098 2,695,622 6.91%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 4,026,902 3,580,600 3,244,919 3,061,820 3,082,164 2,960,098 2,695,622 6.91%
NOSH 1,016,894 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 -0.33%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 29.85% 31.64% 31.07% 12.92% 9.35% 35.54% 28.89% -
ROE 2.51% 2.36% 1.82% 0.28% 0.21% 1.61% 2.01% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 33.29 26.28 18.70 6.63 6.66 13.19 18.40 10.37%
EPS 9.95 8.31 5.81 0.86 0.62 4.69 5.32 10.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.52 3.19 3.01 3.03 2.91 2.65 6.91%
Adjusted Per Share Value based on latest NOSH - 1,016,894
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 33.29 26.29 18.71 6.63 6.66 13.19 18.41 10.36%
EPS 9.95 8.32 5.81 0.86 0.62 4.69 5.32 10.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.5211 3.191 3.011 3.031 2.9109 2.6508 6.91%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.89 1.09 0.775 0.63 0.495 0.78 0.815 -
P/RPS 5.68 4.15 4.14 9.50 7.43 5.91 4.43 4.22%
P/EPS 18.99 13.11 13.34 73.56 79.44 16.64 15.33 3.62%
EY 5.26 7.63 7.50 1.36 1.26 6.01 6.52 -3.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.31 0.24 0.21 0.16 0.27 0.31 7.55%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 29/11/23 24/11/22 25/11/21 27/11/20 26/11/19 26/11/18 -
Price 1.77 1.13 0.75 0.64 0.61 0.775 0.695 -
P/RPS 5.32 4.30 4.01 9.65 9.16 5.88 3.78 5.85%
P/EPS 17.79 13.59 12.91 74.73 97.90 16.53 13.07 5.26%
EY 5.62 7.36 7.75 1.34 1.02 6.05 7.65 -5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.32 0.24 0.21 0.20 0.27 0.26 9.56%

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