[KSL] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 49.78%
YoY- 89.36%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 680,004 754,558 698,240 536,380 402,870 368,838 315,914 66.47%
PBT 255,449 323,246 300,800 250,340 173,018 167,128 137,198 51.17%
Tax -73,919 -79,332 -71,720 -58,912 -45,211 -43,624 -36,694 59.30%
NP 181,530 243,914 229,080 191,428 127,807 123,504 100,504 48.15%
-
NP to SH 181,530 243,914 229,080 191,428 127,807 123,504 100,504 48.15%
-
Tax Rate 28.94% 24.54% 23.84% 23.53% 26.13% 26.10% 26.75% -
Total Cost 498,474 510,644 469,160 344,952 275,063 245,334 215,410 74.68%
-
Net Worth 1,290,732 1,290,676 1,221,141 1,154,902 1,109,059 1,039,504 997,308 18.70%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,290,732 1,290,676 1,221,141 1,154,902 1,109,059 1,039,504 997,308 18.70%
NOSH 386,446 386,430 386,437 386,255 386,431 386,433 386,553 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.70% 32.33% 32.81% 35.69% 31.72% 33.48% 31.81% -
ROE 14.06% 18.90% 18.76% 16.58% 11.52% 11.88% 10.08% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 175.96 195.26 180.69 138.87 104.25 95.45 81.73 66.50%
EPS 46.98 63.12 59.28 49.56 33.08 31.96 26.00 48.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.34 3.16 2.99 2.87 2.69 2.58 18.72%
Adjusted Per Share Value based on latest NOSH - 386,255
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 65.54 72.73 67.30 51.70 38.83 35.55 30.45 66.47%
EPS 17.50 23.51 22.08 18.45 12.32 11.90 9.69 48.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2441 1.244 1.177 1.1132 1.069 1.0019 0.9613 18.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.20 2.10 2.00 2.03 1.44 1.40 1.40 -
P/RPS 1.25 1.08 1.11 1.46 1.38 1.47 1.71 -18.80%
P/EPS 4.68 3.33 3.37 4.10 4.35 4.38 5.38 -8.85%
EY 21.35 30.06 29.64 24.41 22.97 22.83 18.57 9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.63 0.68 0.50 0.52 0.54 14.27%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 30/05/13 27/02/13 27/11/12 28/08/12 -
Price 2.42 2.04 1.93 2.20 1.66 1.45 1.42 -
P/RPS 1.38 1.04 1.07 1.58 1.59 1.52 1.74 -14.28%
P/EPS 5.15 3.23 3.26 4.44 5.02 4.54 5.46 -3.81%
EY 19.41 30.94 30.72 22.53 19.92 22.04 18.31 3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.61 0.74 0.58 0.54 0.55 19.60%

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