[KSL] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 22.88%
YoY- 28.73%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 698,240 536,380 402,870 368,838 315,914 298,028 272,261 87.46%
PBT 300,800 250,340 173,018 167,128 137,198 138,724 112,211 93.08%
Tax -71,720 -58,912 -45,211 -43,624 -36,694 -37,632 -29,150 82.35%
NP 229,080 191,428 127,807 123,504 100,504 101,092 83,061 96.78%
-
NP to SH 229,080 191,428 127,807 123,504 100,504 101,092 83,061 96.78%
-
Tax Rate 23.84% 23.53% 26.13% 26.10% 26.75% 27.13% 25.98% -
Total Cost 469,160 344,952 275,063 245,334 215,410 196,936 189,200 83.30%
-
Net Worth 1,221,141 1,154,902 1,109,059 1,039,504 997,308 969,957 946,766 18.50%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,221,141 1,154,902 1,109,059 1,039,504 997,308 969,957 946,766 18.50%
NOSH 386,437 386,255 386,431 386,433 386,553 386,437 386,435 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 32.81% 35.69% 31.72% 33.48% 31.81% 33.92% 30.51% -
ROE 18.76% 16.58% 11.52% 11.88% 10.08% 10.42% 8.77% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 180.69 138.87 104.25 95.45 81.73 77.12 70.45 87.47%
EPS 59.28 49.56 33.08 31.96 26.00 26.16 21.50 96.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.99 2.87 2.69 2.58 2.51 2.45 18.50%
Adjusted Per Share Value based on latest NOSH - 386,289
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 67.30 51.70 38.83 35.55 30.45 28.73 26.24 87.47%
EPS 22.08 18.45 12.32 11.90 9.69 9.74 8.01 96.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.177 1.1132 1.069 1.0019 0.9613 0.9349 0.9125 18.51%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.00 2.03 1.44 1.40 1.40 1.41 1.38 -
P/RPS 1.11 1.46 1.38 1.47 1.71 1.83 1.96 -31.57%
P/EPS 3.37 4.10 4.35 4.38 5.38 5.39 6.42 -34.95%
EY 29.64 24.41 22.97 22.83 18.57 18.55 15.58 53.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.50 0.52 0.54 0.56 0.56 8.17%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 27/02/13 27/11/12 28/08/12 29/05/12 01/03/12 -
Price 1.93 2.20 1.66 1.45 1.42 1.35 1.52 -
P/RPS 1.07 1.58 1.59 1.52 1.74 1.75 2.16 -37.42%
P/EPS 3.26 4.44 5.02 4.54 5.46 5.16 7.07 -40.34%
EY 30.72 22.53 19.92 22.04 18.31 19.38 14.14 67.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.58 0.54 0.55 0.54 0.62 -1.07%

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