[KSL] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -0.82%
YoY- -21.82%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 610,273 586,416 615,332 686,108 787,501 881,002 1,055,324 -30.52%
PBT 260,717 245,664 224,484 342,373 355,269 402,016 438,952 -29.27%
Tax -60,070 -55,792 -51,048 -74,733 -85,412 -98,458 -109,016 -32.71%
NP 200,646 189,872 173,436 267,640 269,857 303,558 329,936 -28.15%
-
NP to SH 200,646 189,872 173,436 267,640 269,857 303,558 329,936 -28.15%
-
Tax Rate 23.04% 22.71% 22.74% 21.83% 24.04% 24.49% 24.84% -
Total Cost 409,626 396,544 441,896 418,468 517,644 577,444 725,388 -31.60%
-
Net Worth 2,169,696 2,107,458 2,052,793 1,981,791 1,897,434 1,891,327 1,804,922 13.01%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - 37,826 - -
Div Payout % - - - - - 12.46% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,169,696 2,107,458 2,052,793 1,981,791 1,897,434 1,891,327 1,804,922 13.01%
NOSH 1,037,508 1,003,551 1,001,362 981,085 958,300 945,663 935,192 7.14%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 32.88% 32.38% 28.19% 39.01% 34.27% 34.46% 31.26% -
ROE 9.25% 9.01% 8.45% 13.50% 14.22% 16.05% 18.28% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 59.63 58.43 61.45 69.93 82.18 93.16 112.85 -34.56%
EPS 19.85 18.92 17.32 27.28 28.16 32.10 35.28 -31.77%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.12 2.10 2.05 2.02 1.98 2.00 1.93 6.44%
Adjusted Per Share Value based on latest NOSH - 996,137
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 60.01 57.67 60.51 67.47 77.44 86.64 103.78 -30.52%
EPS 19.73 18.67 17.06 26.32 26.54 29.85 32.45 -28.16%
DPS 0.00 0.00 0.00 0.00 0.00 3.72 0.00 -
NAPS 2.1337 2.0724 2.0187 1.9489 1.8659 1.8599 1.7749 13.02%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.11 1.12 1.32 1.33 1.54 1.73 2.17 -
P/RPS 1.86 1.92 2.15 1.90 1.87 1.86 1.92 -2.08%
P/EPS 5.66 5.92 7.62 4.88 5.47 5.39 6.15 -5.37%
EY 17.66 16.89 13.12 20.51 18.29 18.55 16.26 5.64%
DY 0.00 0.00 0.00 0.00 0.00 2.31 0.00 -
P/NAPS 0.52 0.53 0.64 0.66 0.78 0.87 1.12 -39.95%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 26/08/16 26/05/16 26/02/16 27/11/15 28/08/15 29/05/15 -
Price 1.06 1.12 1.13 1.30 1.45 1.43 1.78 -
P/RPS 1.78 1.92 1.84 1.86 1.76 1.53 1.58 8.24%
P/EPS 5.41 5.92 6.52 4.77 5.15 4.45 5.05 4.68%
EY 18.50 16.89 15.33 20.98 19.42 22.45 19.82 -4.47%
DY 0.00 0.00 0.00 0.00 0.00 2.80 0.00 -
P/NAPS 0.50 0.53 0.55 0.64 0.73 0.72 0.92 -33.32%

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