[KSL] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 36.04%
YoY- 89.36%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 114,085 216,799 215,025 134,095 126,241 118,672 83,450 23.10%
PBT 13,014 92,035 87,815 62,585 47,672 56,747 33,918 -47.10%
Tax -14,420 -23,639 -21,132 -14,728 -12,493 -14,371 -8,939 37.42%
NP -1,406 68,396 66,683 47,857 35,179 42,376 24,979 -
-
NP to SH -1,406 68,396 66,683 47,857 35,179 42,376 24,979 -
-
Tax Rate 110.80% 25.68% 24.06% 23.53% 26.21% 25.32% 26.35% -
Total Cost 115,491 148,403 148,342 86,238 91,062 76,296 58,471 57.22%
-
Net Worth 1,278,169 1,290,636 1,220,847 1,154,902 772,857 1,039,119 997,613 17.91%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,278,169 1,290,636 1,220,847 1,154,902 772,857 1,039,119 997,613 17.91%
NOSH 386,153 386,418 386,344 386,255 386,428 386,289 386,671 -0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -1.23% 31.55% 31.01% 35.69% 27.87% 35.71% 29.93% -
ROE -0.11% 5.30% 5.46% 4.14% 4.55% 4.08% 2.50% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.54 56.10 55.66 34.72 32.67 30.72 21.58 23.21%
EPS -0.36 17.70 17.26 12.39 9.10 10.97 6.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 3.34 3.16 2.99 2.00 2.69 2.58 18.01%
Adjusted Per Share Value based on latest NOSH - 386,255
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.00 20.90 20.73 12.92 12.17 11.44 8.04 23.17%
EPS -0.14 6.59 6.43 4.61 3.39 4.08 2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.232 1.244 1.1767 1.1132 0.7449 1.0016 0.9615 17.91%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.20 2.10 2.00 2.03 1.44 1.40 1.40 -
P/RPS 7.45 3.74 3.59 5.85 4.41 4.56 6.49 9.60%
P/EPS -604.22 11.86 11.59 16.38 15.82 12.76 21.67 -
EY -0.17 8.43 8.63 6.10 6.32 7.84 4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.63 0.68 0.72 0.52 0.54 14.27%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 30/05/13 27/02/13 27/11/12 28/08/12 -
Price 2.42 2.04 1.93 2.20 1.66 1.45 1.42 -
P/RPS 8.19 3.64 3.47 6.34 5.08 4.72 6.58 15.66%
P/EPS -664.65 11.53 11.18 17.76 18.23 13.22 21.98 -
EY -0.15 8.68 8.94 5.63 5.48 7.57 4.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.61 0.61 0.74 0.83 0.54 0.55 20.71%

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