[KSL] YoY TTM 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- 11.66%
YoY- 19.52%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 494,995 448,496 510,278 746,392 670,684 703,673 538,815 -1.40%
PBT 153,365 -95 209,973 341,799 259,252 387,777 260,373 -8.43%
Tax -27,950 -20,432 -51,981 -99,838 -56,804 -68,739 -51,157 -9.57%
NP 125,415 -20,527 157,992 241,961 202,448 319,038 209,216 -8.17%
-
NP to SH 125,415 -20,527 157,992 241,961 202,448 319,038 209,216 -8.17%
-
Tax Rate 18.22% - 24.76% 29.21% 21.91% 17.73% 19.65% -
Total Cost 369,580 469,023 352,286 504,431 468,236 384,635 329,599 1.92%
-
Net Worth 3,183,886 3,051,648 3,071,992 2,909,237 2,634,589 2,450,426 2,022,627 7.85%
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 2,022,627 7.85%
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 25.34% -4.58% 30.96% 32.42% 30.19% 45.34% 38.83% -
ROE 3.94% -0.67% 5.14% 8.32% 7.68% 13.02% 10.34% -
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 48.66 44.09 50.16 73.38 65.93 68.34 53.28 -1.49%
EPS 12.33 -2.02 15.53 23.79 19.90 30.99 20.69 -8.26%
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 2.00 7.74%
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 47.71 43.23 49.18 71.94 64.64 67.82 51.93 -1.40%
EPS 12.09 -1.98 15.23 23.32 19.51 30.75 20.17 -8.17%
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 1.9495 7.85%
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 1.52 1.33 1.19 1.06 1.27 1.80 2.10 -5.24%
P/EPS 6.00 -28.99 3.83 3.28 4.22 3.97 5.41 1.73%
EY 16.66 -3.45 26.10 30.50 23.69 25.19 18.47 -1.70%
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 0.56 -13.16%
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 1.71 1.39 1.11 1.09 1.30 1.81 2.10 -3.36%
P/EPS 6.73 -30.48 3.57 3.36 4.30 4.00 5.41 3.70%
EY 14.85 -3.28 27.99 29.73 23.28 24.99 18.47 -3.56%
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 0.56 -11.44%

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