[KSL] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 62.73%
YoY- 88.57%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 590,626 440,501 263,831 801,026 634,445 428,010 207,918 100.44%
PBT 266,452 201,008 109,738 431,800 276,311 184,142 80,369 122.17%
Tax -64,059 -49,229 -27,254 -89,483 -65,950 -43,910 -19,335 122.07%
NP 202,393 151,779 82,484 342,317 210,361 140,232 61,034 122.21%
-
NP to SH 202,393 151,779 82,484 342,317 210,361 140,232 61,034 122.21%
-
Tax Rate 24.04% 24.49% 24.84% 20.72% 23.87% 23.85% 24.06% -
Total Cost 388,233 288,722 181,347 458,709 424,084 287,778 146,884 91.05%
-
Net Worth 1,897,434 1,891,327 1,804,922 856,214 1,498,429 1,429,755 1,348,156 25.56%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 18,913 - 21,089 19,359 - - -
Div Payout % - 12.46% - 6.16% 9.20% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,897,434 1,891,327 1,804,922 856,214 1,498,429 1,429,755 1,348,156 25.56%
NOSH 958,300 945,663 935,192 421,780 387,191 386,420 386,291 83.15%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 34.27% 34.46% 31.26% 42.73% 33.16% 32.76% 29.35% -
ROE 10.67% 8.03% 4.57% 39.98% 14.04% 9.81% 4.53% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 61.63 46.58 28.21 189.92 163.86 110.76 53.82 9.44%
EPS 21.12 16.05 8.82 43.85 54.33 36.29 15.80 21.32%
DPS 0.00 2.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.98 2.00 1.93 2.03 3.87 3.70 3.49 -31.44%
Adjusted Per Share Value based on latest NOSH - 522,354
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 58.08 43.32 25.94 78.77 62.39 42.09 20.45 100.42%
EPS 19.90 14.93 8.11 33.66 20.69 13.79 6.00 122.23%
DPS 0.00 1.86 0.00 2.07 1.90 0.00 0.00 -
NAPS 1.8659 1.8599 1.7749 0.842 1.4735 1.406 1.3258 25.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.54 1.73 2.17 1.87 4.68 2.27 2.11 -
P/RPS 2.50 3.71 7.69 0.98 2.86 2.05 3.92 -25.88%
P/EPS 7.29 10.78 24.60 2.30 8.61 6.26 13.35 -33.16%
EY 13.71 9.28 4.06 43.40 11.61 15.99 7.49 49.58%
DY 0.00 1.16 0.00 2.67 1.07 0.00 0.00 -
P/NAPS 0.78 0.87 1.12 0.92 1.21 0.61 0.60 19.09%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 27/02/15 28/11/14 26/08/14 28/05/14 -
Price 1.45 1.43 1.78 2.19 4.54 3.83 2.16 -
P/RPS 2.35 3.07 6.31 1.15 2.77 3.46 4.01 -29.94%
P/EPS 6.87 8.91 20.18 2.70 8.36 10.55 13.67 -36.76%
EY 14.57 11.22 4.96 37.06 11.97 9.48 7.31 58.31%
DY 0.00 1.40 0.00 2.28 1.10 0.00 0.00 -
P/NAPS 0.73 0.72 0.92 1.08 1.17 1.04 0.62 11.49%

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