[KSL] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -11.45%
YoY- 2.53%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 176,670 263,831 166,581 206,435 220,092 207,918 114,085 33.95%
PBT 91,270 109,738 155,489 92,169 103,773 80,369 13,014 267.70%
Tax -21,975 -27,254 -23,533 -22,040 -24,575 -19,335 -14,420 32.52%
NP 69,295 82,484 131,956 70,129 79,198 61,034 -1,406 -
-
NP to SH 69,295 82,484 131,956 70,129 79,198 61,034 -1,406 -
-
Tax Rate 24.08% 24.84% 15.13% 23.91% 23.68% 24.06% 110.80% -
Total Cost 107,375 181,347 34,625 136,306 140,894 146,884 115,491 -4.75%
-
Net Worth 1,911,586 1,804,922 1,044,708 1,496,136 1,429,427 1,348,156 1,278,169 30.87%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 19,115 - 26,117 19,329 - - - -
Div Payout % 27.59% - 19.79% 27.56% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,911,586 1,804,922 1,044,708 1,496,136 1,429,427 1,348,156 1,278,169 30.87%
NOSH 955,793 935,192 522,354 386,598 386,331 386,291 386,153 83.28%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 39.22% 31.26% 79.21% 33.97% 35.98% 29.35% -1.23% -
ROE 3.63% 4.57% 12.63% 4.69% 5.54% 4.53% -0.11% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.48 28.21 31.89 53.40 56.97 53.82 29.54 -26.91%
EPS 7.25 8.82 16.68 18.14 20.50 15.80 -0.36 -
DPS 2.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 1.93 2.00 3.87 3.70 3.49 3.31 -28.59%
Adjusted Per Share Value based on latest NOSH - 386,598
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.37 25.94 16.38 20.30 21.64 20.45 11.22 33.93%
EPS 6.81 8.11 12.98 6.90 7.79 6.00 -0.14 -
DPS 1.88 0.00 2.57 1.90 0.00 0.00 0.00 -
NAPS 1.8798 1.7749 1.0274 1.4713 1.4057 1.3258 1.2569 30.87%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.73 2.17 1.87 4.68 2.27 2.11 2.20 -
P/RPS 9.36 7.69 5.86 8.76 3.98 3.92 7.45 16.48%
P/EPS 23.86 24.60 7.40 25.80 11.07 13.35 -604.22 -
EY 4.19 4.06 13.51 3.88 9.03 7.49 -0.17 -
DY 1.16 0.00 2.67 1.07 0.00 0.00 0.00 -
P/NAPS 0.87 1.12 0.94 1.21 0.61 0.60 0.66 20.28%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 26/08/14 28/05/14 26/02/14 -
Price 1.43 1.78 2.19 4.54 3.83 2.16 2.42 -
P/RPS 7.74 6.31 6.87 8.50 6.72 4.01 8.19 -3.70%
P/EPS 19.72 20.18 8.67 25.03 18.68 13.67 -664.65 -
EY 5.07 4.96 11.54 4.00 5.35 7.31 -0.15 -
DY 1.40 0.00 2.28 1.10 0.00 0.00 0.00 -
P/NAPS 0.72 0.92 1.10 1.17 1.04 0.62 0.73 -0.91%

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