[KSL] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 98.84%
YoY- 19.82%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 134,095 402,870 276,629 157,957 74,507 272,261 203,258 -24.19%
PBT 62,585 173,018 125,346 68,599 34,681 112,211 91,729 -22.48%
Tax -14,728 -45,211 -32,718 -18,347 -9,408 -29,150 -19,773 -17.81%
NP 47,857 127,807 92,628 50,252 25,273 83,061 71,956 -23.78%
-
NP to SH 47,857 127,807 92,628 50,252 25,273 83,061 71,956 -23.78%
-
Tax Rate 23.53% 26.13% 26.10% 26.75% 27.13% 25.98% 21.56% -
Total Cost 86,238 275,063 184,001 107,705 49,234 189,200 131,302 -24.42%
-
Net Worth 1,154,902 1,109,059 1,039,504 997,308 969,957 946,766 954,518 13.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,154,902 1,109,059 1,039,504 997,308 969,957 946,766 954,518 13.53%
NOSH 386,255 386,431 386,433 386,553 386,437 386,435 386,444 -0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 35.69% 31.72% 33.48% 31.81% 33.92% 30.51% 35.40% -
ROE 4.14% 11.52% 8.91% 5.04% 2.61% 8.77% 7.54% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.72 104.25 71.59 40.86 19.28 70.45 52.60 -24.17%
EPS 12.39 33.08 23.97 13.00 6.54 21.50 18.62 -23.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.87 2.69 2.58 2.51 2.45 2.47 13.57%
Adjusted Per Share Value based on latest NOSH - 386,671
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.92 38.83 26.66 15.22 7.18 26.24 19.59 -24.21%
EPS 4.61 12.32 8.93 4.84 2.44 8.01 6.94 -23.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1132 1.069 1.0019 0.9613 0.9349 0.9125 0.92 13.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.03 1.44 1.40 1.40 1.41 1.38 1.36 -
P/RPS 5.85 1.38 1.96 3.43 7.31 1.96 2.59 72.06%
P/EPS 16.38 4.35 5.84 10.77 21.56 6.42 7.30 71.30%
EY 6.10 22.97 17.12 9.29 4.64 15.58 13.69 -41.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.50 0.52 0.54 0.56 0.56 0.55 15.17%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 28/08/12 29/05/12 01/03/12 29/11/11 -
Price 2.20 1.66 1.45 1.42 1.35 1.52 1.38 -
P/RPS 6.34 1.59 2.03 3.48 7.00 2.16 2.62 80.14%
P/EPS 17.76 5.02 6.05 10.92 20.64 7.07 7.41 78.99%
EY 5.63 19.92 16.53 9.15 4.84 14.14 13.49 -44.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.58 0.54 0.55 0.54 0.62 0.56 20.39%

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