[KSL] QoQ Cumulative 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- 84.33%
YoY- 28.73%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 349,120 134,095 402,870 276,629 157,957 74,507 272,261 18.04%
PBT 150,400 62,585 173,018 125,346 68,599 34,681 112,211 21.58%
Tax -35,860 -14,728 -45,211 -32,718 -18,347 -9,408 -29,150 14.82%
NP 114,540 47,857 127,807 92,628 50,252 25,273 83,061 23.91%
-
NP to SH 114,540 47,857 127,807 92,628 50,252 25,273 83,061 23.91%
-
Tax Rate 23.84% 23.53% 26.13% 26.10% 26.75% 27.13% 25.98% -
Total Cost 234,580 86,238 275,063 184,001 107,705 49,234 189,200 15.42%
-
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 9.38% 4.14% 11.52% 8.91% 5.04% 2.61% 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 90.34 34.72 104.25 71.59 40.86 19.28 70.45 18.04%
EPS 29.64 12.39 33.08 23.97 13.00 6.54 21.50 23.89%
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 34.33 13.19 39.62 27.20 15.53 7.33 26.77 18.05%
EPS 11.26 4.71 12.57 9.11 4.94 2.49 8.17 23.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2009 1.1357 1.0906 1.0222 0.9807 0.9538 0.931 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 2.21 5.85 1.38 1.96 3.43 7.31 1.96 8.34%
P/EPS 6.75 16.38 4.35 5.84 10.77 21.56 6.42 3.40%
EY 14.82 6.10 22.97 17.12 9.29 4.64 15.58 -3.28%
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 2.14 6.34 1.59 2.03 3.48 7.00 2.16 -0.61%
P/EPS 6.51 17.76 5.02 6.05 10.92 20.64 7.07 -5.35%
EY 15.36 5.63 19.92 16.53 9.15 4.84 14.14 5.67%
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