[KSL] QoQ 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- 69.65%
YoY- 41.17%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 215,025 134,095 126,241 118,672 83,450 74,507 69,003 113.49%
PBT 87,815 62,585 47,672 56,747 33,918 34,681 20,482 164.14%
Tax -21,132 -14,728 -12,493 -14,371 -8,939 -9,408 -9,377 71.97%
NP 66,683 47,857 35,179 42,376 24,979 25,273 11,105 230.72%
-
NP to SH 66,683 47,857 35,179 42,376 24,979 25,273 11,105 230.72%
-
Tax Rate 24.06% 23.53% 26.21% 25.32% 26.35% 27.13% 45.78% -
Total Cost 148,342 86,238 91,062 76,296 58,471 49,234 57,898 87.34%
-
Net Worth 1,220,847 1,154,902 772,857 1,039,119 997,613 969,957 772,784 35.68%
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 1,220,847 1,154,902 772,857 1,039,119 997,613 969,957 772,784 35.68%
NOSH 386,344 386,255 386,428 386,289 386,671 386,437 386,392 -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 31.01% 35.69% 27.87% 35.71% 29.93% 33.92% 16.09% -
ROE 5.46% 4.14% 4.55% 4.08% 2.50% 2.61% 1.44% -
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 55.66 34.72 32.67 30.72 21.58 19.28 17.86 113.50%
EPS 17.26 12.39 9.10 10.97 6.46 6.54 2.87 231.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.99 2.00 2.69 2.58 2.51 2.00 35.69%
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 21.15 13.19 12.41 11.67 8.21 7.33 6.79 113.43%
EPS 6.56 4.71 3.46 4.17 2.46 2.49 1.09 231.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2006 1.1357 0.76 1.0219 0.981 0.9538 0.7599 35.69%
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 3.59 5.85 4.41 4.56 6.49 7.31 7.73 -40.05%
P/EPS 11.59 16.38 15.82 12.76 21.67 21.56 48.02 -61.26%
EY 8.63 6.10 6.32 7.84 4.61 4.64 2.08 158.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.72 0.52 0.54 0.56 0.69 -5.88%
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 3.47 6.34 5.08 4.72 6.58 7.00 8.51 -45.04%
P/EPS 11.18 17.76 18.23 13.22 21.98 20.64 52.89 -64.54%
EY 8.94 5.63 5.48 7.57 4.55 4.84 1.89 182.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.83 0.54 0.55 0.54 0.76 -13.64%

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