[KSL] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -66.38%
YoY- 27.53%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 801,026 634,445 428,010 207,918 680,004 565,919 349,120 73.69%
PBT 431,800 276,311 184,142 80,369 255,449 242,435 150,400 101.61%
Tax -89,483 -65,950 -43,910 -19,335 -73,919 -59,499 -35,860 83.66%
NP 342,317 210,361 140,232 61,034 181,530 182,936 114,540 107.06%
-
NP to SH 342,317 210,361 140,232 61,034 181,530 182,936 114,540 107.06%
-
Tax Rate 20.72% 23.87% 23.85% 24.06% 28.94% 24.54% 23.84% -
Total Cost 458,709 424,084 287,778 146,884 498,474 382,983 234,580 56.18%
-
Net Worth 856,214 1,498,429 1,429,755 1,348,156 1,290,732 1,290,676 1,221,141 -21.02%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 21,089 19,359 - - - - - -
Div Payout % 6.16% 9.20% - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 856,214 1,498,429 1,429,755 1,348,156 1,290,732 1,290,676 1,221,141 -21.02%
NOSH 421,780 387,191 386,420 386,291 386,446 386,430 386,437 5.99%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 42.73% 33.16% 32.76% 29.35% 26.70% 32.33% 32.81% -
ROE 39.98% 14.04% 9.81% 4.53% 14.06% 14.17% 9.38% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 189.92 163.86 110.76 53.82 175.96 146.45 90.34 63.88%
EPS 43.85 54.33 36.29 15.80 46.98 47.34 29.64 29.74%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 3.87 3.70 3.49 3.34 3.34 3.16 -25.48%
Adjusted Per Share Value based on latest NOSH - 386,291
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 78.77 62.39 42.09 20.45 66.87 55.65 34.33 73.70%
EPS 33.66 20.69 13.79 6.00 17.85 17.99 11.26 107.10%
DPS 2.07 1.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.842 1.4735 1.406 1.3258 1.2693 1.2692 1.2009 -21.02%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.87 4.68 2.27 2.11 2.20 2.10 2.00 -
P/RPS 0.98 2.86 2.05 3.92 1.25 1.43 2.21 -41.76%
P/EPS 2.30 8.61 6.26 13.35 4.68 4.44 6.75 -51.11%
EY 43.40 11.61 15.99 7.49 21.35 22.54 14.82 104.28%
DY 2.67 1.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.21 0.61 0.60 0.66 0.63 0.63 28.62%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 26/08/14 28/05/14 26/02/14 27/11/13 28/08/13 -
Price 2.19 4.54 3.83 2.16 2.42 2.04 1.93 -
P/RPS 1.15 2.77 3.46 4.01 1.38 1.39 2.14 -33.82%
P/EPS 2.70 8.36 10.55 13.67 5.15 4.31 6.51 -44.29%
EY 37.06 11.97 9.48 7.31 19.41 23.21 15.36 79.60%
DY 2.28 1.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.17 1.04 0.62 0.72 0.61 0.61 46.19%

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