[KSL] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.01%
YoY- 14.99%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 881,002 1,055,324 801,026 845,926 856,020 831,672 680,004 18.90%
PBT 402,016 438,952 431,800 368,414 368,284 321,476 255,449 35.41%
Tax -98,458 -109,016 -89,483 -87,933 -87,820 -77,340 -73,919 21.12%
NP 303,558 329,936 342,317 280,481 280,464 244,136 181,530 41.01%
-
NP to SH 303,558 329,936 342,317 280,481 280,464 244,136 181,530 41.01%
-
Tax Rate 24.49% 24.84% 20.72% 23.87% 23.85% 24.06% 28.94% -
Total Cost 577,444 725,388 458,709 565,445 575,556 587,536 498,474 10.33%
-
Net Worth 1,891,327 1,804,922 856,214 1,498,429 1,429,755 1,348,156 1,290,732 29.09%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 37,826 - 21,089 25,812 - - - -
Div Payout % 12.46% - 6.16% 9.20% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,891,327 1,804,922 856,214 1,498,429 1,429,755 1,348,156 1,290,732 29.09%
NOSH 945,663 935,192 421,780 387,191 386,420 386,291 386,446 81.89%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 34.46% 31.26% 42.73% 33.16% 32.76% 29.35% 26.70% -
ROE 16.05% 18.28% 39.98% 18.72% 19.62% 18.11% 14.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 93.16 112.85 189.92 218.48 221.53 215.30 175.96 -34.63%
EPS 32.10 35.28 43.85 72.44 72.58 63.20 46.98 -22.47%
DPS 4.00 0.00 5.00 6.67 0.00 0.00 0.00 -
NAPS 2.00 1.93 2.03 3.87 3.70 3.49 3.34 -29.02%
Adjusted Per Share Value based on latest NOSH - 386,598
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 84.92 101.72 77.21 81.53 82.51 80.16 65.54 18.90%
EPS 29.26 31.80 32.99 27.03 27.03 23.53 17.50 41.00%
DPS 3.65 0.00 2.03 2.49 0.00 0.00 0.00 -
NAPS 1.823 1.7397 0.8253 1.4443 1.3781 1.2994 1.2441 29.09%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.73 2.17 1.87 4.68 2.27 2.11 2.20 -
P/RPS 1.86 1.92 0.98 2.14 1.02 0.98 1.25 30.43%
P/EPS 5.39 6.15 2.30 6.46 3.13 3.34 4.68 9.90%
EY 18.55 16.26 43.40 15.48 31.97 29.95 21.35 -8.96%
DY 2.31 0.00 2.67 1.42 0.00 0.00 0.00 -
P/NAPS 0.87 1.12 0.92 1.21 0.61 0.60 0.66 20.28%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 26/08/14 28/05/14 26/02/14 -
Price 1.43 1.78 2.19 4.54 3.83 2.16 2.42 -
P/RPS 1.53 1.58 1.15 2.08 1.73 1.00 1.38 7.14%
P/EPS 4.45 5.05 2.70 6.27 5.28 3.42 5.15 -9.30%
EY 22.45 19.82 37.06 15.96 18.95 29.26 19.41 10.21%
DY 2.80 0.00 2.28 1.47 0.00 0.00 0.00 -
P/NAPS 0.72 0.92 1.08 1.17 1.04 0.62 0.72 0.00%

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 ⃤ & 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