[KSL] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -83.8%
YoY- -47.43%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 689,061 457,705 293,208 153,833 686,108 590,626 440,501 34.57%
PBT 386,467 195,538 122,832 56,121 342,373 266,452 201,008 54.31%
Tax -71,950 -45,053 -27,896 -12,762 -74,733 -64,059 -49,229 28.63%
NP 314,517 150,485 94,936 43,359 267,640 202,393 151,779 62.17%
-
NP to SH 314,517 150,485 94,936 43,359 267,640 202,393 151,779 62.17%
-
Tax Rate 18.62% 23.04% 22.71% 22.74% 21.83% 24.04% 24.49% -
Total Cost 374,544 307,220 198,272 110,474 418,468 388,233 288,722 18.85%
-
Net Worth 2,347,465 2,169,696 2,107,458 2,052,793 1,981,791 1,897,434 1,891,327 15.41%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - 18,913 -
Div Payout % - - - - - - 12.46% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,347,465 2,169,696 2,107,458 2,052,793 1,981,791 1,897,434 1,891,327 15.41%
NOSH 1,037,508 1,037,508 1,003,551 1,001,362 981,085 958,300 945,663 6.34%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 45.64% 32.88% 32.38% 28.19% 39.01% 34.27% 34.46% -
ROE 13.40% 6.94% 4.50% 2.11% 13.50% 10.67% 8.03% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 66.93 44.72 29.22 15.36 69.93 61.63 46.58 27.19%
EPS 30.98 14.89 9.46 4.33 27.28 21.12 16.05 54.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.28 2.12 2.10 2.05 2.02 1.98 2.00 9.08%
Adjusted Per Share Value based on latest NOSH - 1,001,362
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 67.76 45.01 28.83 15.13 67.47 58.08 43.32 34.56%
EPS 30.93 14.80 9.34 4.26 26.32 19.90 14.93 62.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.86 -
NAPS 2.3085 2.1337 2.0724 2.0187 1.9489 1.8659 1.8599 15.41%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.01 1.11 1.12 1.32 1.33 1.54 1.73 -
P/RPS 1.51 2.48 3.83 8.59 1.90 2.50 3.71 -44.92%
P/EPS 3.31 7.55 11.84 30.48 4.88 7.29 10.78 -54.32%
EY 30.25 13.25 8.45 3.28 20.51 13.71 9.28 119.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.16 -
P/NAPS 0.44 0.52 0.53 0.64 0.66 0.78 0.87 -36.39%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 26/08/16 26/05/16 26/02/16 27/11/15 28/08/15 -
Price 1.13 1.06 1.12 1.13 1.30 1.45 1.43 -
P/RPS 1.69 2.37 3.83 7.36 1.86 2.35 3.07 -32.70%
P/EPS 3.70 7.21 11.84 26.10 4.77 6.87 8.91 -44.19%
EY 27.03 13.87 8.45 3.83 20.98 14.57 11.22 79.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
P/NAPS 0.50 0.50 0.53 0.55 0.64 0.73 0.72 -21.49%

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