[KSL] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 88.16%
YoY- 9485.21%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 150,125 176,670 263,831 166,581 206,435 220,092 207,918 -19.50%
PBT 65,444 91,270 109,738 155,489 92,169 103,773 80,369 -12.78%
Tax -14,830 -21,975 -27,254 -23,533 -22,040 -24,575 -19,335 -16.19%
NP 50,614 69,295 82,484 131,956 70,129 79,198 61,034 -11.72%
-
NP to SH 50,614 69,295 82,484 131,956 70,129 79,198 61,034 -11.72%
-
Tax Rate 22.66% 24.08% 24.84% 15.13% 23.91% 23.68% 24.06% -
Total Cost 99,511 107,375 181,347 34,625 136,306 140,894 146,884 -22.84%
-
Net Worth 1,919,841 1,911,586 1,804,922 1,044,708 1,496,136 1,429,427 1,348,156 26.54%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 19,115 - 26,117 19,329 - - -
Div Payout % - 27.59% - 19.79% 27.56% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,919,841 1,911,586 1,804,922 1,044,708 1,496,136 1,429,427 1,348,156 26.54%
NOSH 969,616 955,793 935,192 522,354 386,598 386,331 386,291 84.59%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 33.71% 39.22% 31.26% 79.21% 33.97% 35.98% 29.35% -
ROE 2.64% 3.63% 4.57% 12.63% 4.69% 5.54% 4.53% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.48 18.48 28.21 31.89 53.40 56.97 53.82 -56.39%
EPS 5.22 7.25 8.82 16.68 18.14 20.50 15.80 -52.17%
DPS 0.00 2.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.98 2.00 1.93 2.00 3.87 3.70 3.49 -31.44%
Adjusted Per Share Value based on latest NOSH - 522,354
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.76 17.37 25.94 16.38 20.30 21.64 20.45 -19.52%
EPS 4.98 6.81 8.11 12.98 6.90 7.79 6.00 -11.67%
DPS 0.00 1.88 0.00 2.57 1.90 0.00 0.00 -
NAPS 1.8879 1.8798 1.7749 1.0274 1.4713 1.4057 1.3258 26.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.54 1.73 2.17 1.87 4.68 2.27 2.11 -
P/RPS 9.95 9.36 7.69 5.86 8.76 3.98 3.92 85.97%
P/EPS 29.50 23.86 24.60 7.40 25.80 11.07 13.35 69.57%
EY 3.39 4.19 4.06 13.51 3.88 9.03 7.49 -41.02%
DY 0.00 1.16 0.00 2.67 1.07 0.00 0.00 -
P/NAPS 0.78 0.87 1.12 0.94 1.21 0.61 0.60 19.09%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 27/02/15 28/11/14 26/08/14 28/05/14 -
Price 1.45 1.43 1.78 2.19 4.54 3.83 2.16 -
P/RPS 9.37 7.74 6.31 6.87 8.50 6.72 4.01 75.99%
P/EPS 27.78 19.72 20.18 8.67 25.03 18.68 13.67 60.36%
EY 3.60 5.07 4.96 11.54 4.00 5.35 7.31 -37.61%
DY 0.00 1.40 0.00 2.28 1.10 0.00 0.00 -
P/NAPS 0.73 0.72 0.92 1.10 1.17 1.04 0.62 11.49%

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