[KSL] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 7.7%
YoY- 9.75%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 140,385 167,435 231,356 164,497 139,375 153,833 95,482 29.33%
PBT 53,921 70,236 190,929 72,706 66,711 56,121 75,921 -20.41%
Tax -11,722 -15,798 -26,897 -17,157 -15,134 -12,762 -10,674 6.44%
NP 42,199 54,438 164,032 55,549 51,577 43,359 65,247 -25.23%
-
NP to SH 42,199 54,438 164,032 55,549 51,577 43,359 65,247 -25.23%
-
Tax Rate 21.74% 22.49% 14.09% 23.60% 22.69% 22.74% 14.06% -
Total Cost 98,186 112,997 67,324 108,948 87,798 110,474 30,235 119.45%
-
Net Worth 2,450,426 2,427,768 2,347,465 2,169,696 2,123,758 2,052,793 2,012,197 14.05%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,450,426 2,427,768 2,347,465 2,169,696 2,123,758 2,052,793 2,012,197 14.05%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,011,313 1,001,362 996,137 2.75%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 30.06% 32.51% 70.90% 33.77% 37.01% 28.19% 68.33% -
ROE 1.72% 2.24% 6.99% 2.56% 2.43% 2.11% 3.24% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.64 16.14 22.47 16.07 13.78 15.36 9.59 26.49%
EPS 4.10 5.25 15.93 5.43 5.10 4.33 6.55 -26.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.34 2.28 2.12 2.10 2.05 2.02 11.56%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.53 16.14 22.30 15.86 13.43 14.83 9.20 29.35%
EPS 4.07 5.25 15.81 5.35 4.97 4.18 6.29 -25.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3618 2.34 2.2626 2.0913 2.047 1.9786 1.9395 14.04%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.23 1.27 1.01 1.11 1.12 1.32 1.33 -
P/RPS 9.02 7.87 4.49 6.91 8.13 8.59 13.88 -24.99%
P/EPS 30.01 24.20 6.34 20.45 21.96 30.48 20.31 29.75%
EY 3.33 4.13 15.77 4.89 4.55 3.28 4.92 -22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.44 0.52 0.53 0.64 0.66 -14.70%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 30/05/17 27/02/17 28/11/16 26/08/16 26/05/16 26/02/16 -
Price 1.24 1.21 1.13 1.06 1.12 1.13 1.30 -
P/RPS 9.09 7.50 5.03 6.59 8.13 7.36 13.56 -23.42%
P/EPS 30.25 23.06 7.09 19.53 21.96 26.10 19.85 32.46%
EY 3.31 4.34 14.10 5.12 4.55 3.83 5.04 -24.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.50 0.50 0.53 0.55 0.64 -12.93%

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