[KSL] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.57%
YoY- 61.4%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 220,092 207,918 114,085 216,799 215,025 134,095 126,241 45.00%
PBT 103,773 80,369 13,014 92,035 87,815 62,585 47,672 68.20%
Tax -24,575 -19,335 -14,420 -23,639 -21,132 -14,728 -12,493 57.18%
NP 79,198 61,034 -1,406 68,396 66,683 47,857 35,179 72.02%
-
NP to SH 79,198 61,034 -1,406 68,396 66,683 47,857 35,179 72.02%
-
Tax Rate 23.68% 24.06% 110.80% 25.68% 24.06% 23.53% 26.21% -
Total Cost 140,894 146,884 115,491 148,403 148,342 86,238 91,062 33.88%
-
Net Worth 1,429,427 1,348,156 1,278,169 1,290,636 1,220,847 1,154,902 772,857 50.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,429,427 1,348,156 1,278,169 1,290,636 1,220,847 1,154,902 772,857 50.84%
NOSH 386,331 386,291 386,153 386,418 386,344 386,255 386,428 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 35.98% 29.35% -1.23% 31.55% 31.01% 35.69% 27.87% -
ROE 5.54% 4.53% -0.11% 5.30% 5.46% 4.14% 4.55% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 56.97 53.82 29.54 56.10 55.66 34.72 32.67 45.02%
EPS 20.50 15.80 -0.36 17.70 17.26 12.39 9.10 72.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.70 3.49 3.31 3.34 3.16 2.99 2.00 50.87%
Adjusted Per Share Value based on latest NOSH - 386,418
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.21 20.04 11.00 20.90 20.73 12.92 12.17 44.96%
EPS 7.63 5.88 -0.14 6.59 6.43 4.61 3.39 72.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3778 1.2994 1.232 1.244 1.1767 1.1132 0.7449 50.85%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.27 2.11 2.20 2.10 2.00 2.03 1.44 -
P/RPS 3.98 3.92 7.45 3.74 3.59 5.85 4.41 -6.62%
P/EPS 11.07 13.35 -604.22 11.86 11.59 16.38 15.82 -21.23%
EY 9.03 7.49 -0.17 8.43 8.63 6.10 6.32 26.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.66 0.63 0.63 0.68 0.72 -10.49%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 26/02/14 27/11/13 28/08/13 30/05/13 27/02/13 -
Price 3.83 2.16 2.42 2.04 1.93 2.20 1.66 -
P/RPS 6.72 4.01 8.19 3.64 3.47 6.34 5.08 20.56%
P/EPS 18.68 13.67 -664.65 11.53 11.18 17.76 18.23 1.64%
EY 5.35 7.31 -0.15 8.68 8.94 5.63 5.48 -1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.62 0.73 0.61 0.61 0.74 0.83 16.27%

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