Highlights

[KSL] YoY Quarter Result on 2020-06-30 [#2]

Stock [KSL]: KSL HOLDINGS BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -133.67%    YoY -     -105.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 37,042 195,914 148,488 140,385 139,375 176,670 220,092 -25.68%
  YoY % -81.09% 31.94% 5.77% 0.72% -21.11% -19.73% -
  Horiz. % 16.83% 89.01% 67.47% 63.78% 63.33% 80.27% 100.00%
PBT -1,966 88,561 55,063 53,921 66,711 91,270 103,773 -
  YoY % -102.22% 60.84% 2.12% -19.17% -26.91% -12.05% -
  Horiz. % -1.89% 85.34% 53.06% 51.96% 64.29% 87.95% 100.00%
Tax -1,791 -20,783 -12,545 -11,722 -15,134 -21,975 -24,575 -35.34%
  YoY % 91.38% -65.67% -7.02% 22.55% 31.13% 10.58% -
  Horiz. % 7.29% 84.57% 51.05% 47.70% 61.58% 89.42% 100.00%
NP -3,757 67,778 42,518 42,199 51,577 69,295 79,198 -
  YoY % -105.54% 59.41% 0.76% -18.18% -25.57% -12.50% -
  Horiz. % -4.74% 85.58% 53.69% 53.28% 65.12% 87.50% 100.00%
NP to SH -3,757 67,778 42,518 42,199 51,577 69,295 79,198 -
  YoY % -105.54% 59.41% 0.76% -18.18% -25.57% -12.50% -
  Horiz. % -4.74% 85.58% 53.69% 53.28% 65.12% 87.50% 100.00%
Tax Rate - % 23.47 % 22.78 % 21.74 % 22.69 % 24.08 % 23.68 % -
  YoY % 0.00% 3.03% 4.78% -4.19% -5.77% 1.69% -
  Horiz. % 0.00% 99.11% 96.20% 91.81% 95.82% 101.69% 100.00%
Total Cost 40,799 128,136 105,970 98,186 87,798 107,375 140,894 -18.65%
  YoY % -68.16% 20.92% 7.93% 11.83% -18.23% -23.79% -
  Horiz. % 28.96% 90.94% 75.21% 69.69% 62.31% 76.21% 100.00%
Net Worth 3,071,992 2,909,237 2,634,589 2,450,426 2,123,758 1,911,586 1,429,427 13.59%
  YoY % 5.59% 10.42% 7.52% 15.38% 11.10% 33.73% -
  Horiz. % 214.91% 203.52% 184.31% 171.43% 148.57% 133.73% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 19,115 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 27.59 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 3,071,992 2,909,237 2,634,589 2,450,426 2,123,758 1,911,586 1,429,427 13.59%
  YoY % 5.59% 10.42% 7.52% 15.38% 11.10% 33.73% -
  Horiz. % 214.91% 203.52% 184.31% 171.43% 148.57% 133.73% 100.00%
NOSH 1,017,216 1,017,216 1,017,216 1,029,591 1,011,313 955,793 386,331 17.49%
  YoY % 0.00% 0.00% -1.20% 1.81% 5.81% 147.40% -
  Horiz. % 263.30% 263.30% 263.30% 266.50% 261.77% 247.40% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -10.14 % 34.60 % 28.63 % 30.06 % 37.01 % 39.22 % 35.98 % -
  YoY % -129.31% 20.85% -4.76% -18.78% -5.63% 9.01% -
  Horiz. % -28.18% 96.16% 79.57% 83.55% 102.86% 109.01% 100.00%
ROE -0.12 % 2.33 % 1.61 % 1.72 % 2.43 % 3.63 % 5.54 % -
  YoY % -105.15% 44.72% -6.40% -29.22% -33.06% -34.48% -
  Horiz. % -2.17% 42.06% 29.06% 31.05% 43.86% 65.52% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.64 19.26 14.60 13.64 13.78 18.48 56.97 -36.75%
  YoY % -81.10% 31.92% 7.04% -1.02% -25.43% -67.56% -
  Horiz. % 6.39% 33.81% 25.63% 23.94% 24.19% 32.44% 100.00%
EPS -0.37 6.66 4.18 4.10 5.10 7.25 20.50 -
  YoY % -105.56% 59.33% 1.95% -19.61% -29.66% -64.63% -
  Horiz. % -1.80% 32.49% 20.39% 20.00% 24.88% 35.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.0200 2.8600 2.5900 2.3800 2.1000 2.0000 3.7000 -3.32%
  YoY % 5.59% 10.42% 8.82% 13.33% 5.00% -45.95% -
  Horiz. % 81.62% 77.30% 70.00% 64.32% 56.76% 54.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.57 18.88 14.31 13.53 13.43 17.03 21.21 -25.67%
  YoY % -81.09% 31.94% 5.76% 0.74% -21.14% -19.71% -
  Horiz. % 16.83% 89.01% 67.47% 63.79% 63.32% 80.29% 100.00%
EPS -0.36 6.53 4.10 4.07 4.97 6.68 7.63 -
  YoY % -105.51% 59.27% 0.74% -18.11% -25.60% -12.45% -
  Horiz. % -4.72% 85.58% 53.74% 53.34% 65.14% 87.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.84 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.9609 2.8041 2.5393 2.3618 2.0470 1.8425 1.3778 13.59%
  YoY % 5.59% 10.43% 7.52% 15.38% 11.10% 33.73% -
  Horiz. % 214.90% 203.52% 184.30% 171.42% 148.57% 133.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5950 0.7800 0.8400 1.2300 1.1200 1.7300 2.2700 -
P/RPS 16.34 4.05 5.75 9.02 8.13 9.36 3.98 26.51%
  YoY % 303.46% -29.57% -36.25% 10.95% -13.14% 135.18% -
  Horiz. % 410.55% 101.76% 144.47% 226.63% 204.27% 235.18% 100.00%
P/EPS -161.10 11.71 20.10 30.01 21.96 23.86 11.07 -
  YoY % -1,475.75% -41.74% -33.02% 36.66% -7.96% 115.54% -
  Horiz. % -1,455.28% 105.78% 181.57% 271.09% 198.37% 215.54% 100.00%
EY -0.62 8.54 4.98 3.33 4.55 4.19 9.03 -
  YoY % -107.26% 71.49% 49.55% -26.81% 8.59% -53.60% -
  Horiz. % -6.87% 94.57% 55.15% 36.88% 50.39% 46.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.16 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.20 0.27 0.32 0.52 0.53 0.87 0.61 -16.95%
  YoY % -25.93% -15.62% -38.46% -1.89% -39.08% 42.62% -
  Horiz. % 32.79% 44.26% 52.46% 85.25% 86.89% 142.62% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 27/08/18 28/08/17 26/08/16 28/08/15 26/08/14 -
Price 0.5550 0.8000 0.8550 1.2400 1.1200 1.4300 3.8300 -
P/RPS 15.24 4.15 5.86 9.09 8.13 7.74 6.72 14.61%
  YoY % 267.23% -29.18% -35.53% 11.81% 5.04% 15.18% -
  Horiz. % 226.79% 61.76% 87.20% 135.27% 120.98% 115.18% 100.00%
P/EPS -150.27 12.01 20.46 30.25 21.96 19.72 18.68 -
  YoY % -1,351.21% -41.30% -32.36% 37.75% 11.36% 5.57% -
  Horiz. % -804.44% 64.29% 109.53% 161.94% 117.56% 105.57% 100.00%
EY -0.67 8.33 4.89 3.31 4.55 5.07 5.35 -
  YoY % -108.04% 70.35% 47.73% -27.25% -10.26% -5.23% -
  Horiz. % -12.52% 155.70% 91.40% 61.87% 85.05% 94.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.40 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.18 0.28 0.33 0.52 0.53 0.72 1.04 -25.33%
  YoY % -35.71% -15.15% -36.54% -1.89% -26.39% -30.77% -
  Horiz. % 17.31% 26.92% 31.73% 50.00% 50.96% 69.23% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS