[KSL] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 4440.97%
YoY- 27.53%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 166,581 206,435 220,092 207,918 114,085 216,799 215,025 -15.60%
PBT 155,489 92,169 103,773 80,369 13,014 92,035 87,815 46.20%
Tax -23,533 -22,040 -24,575 -19,335 -14,420 -23,639 -21,132 7.41%
NP 131,956 70,129 79,198 61,034 -1,406 68,396 66,683 57.42%
-
NP to SH 131,956 70,129 79,198 61,034 -1,406 68,396 66,683 57.42%
-
Tax Rate 15.13% 23.91% 23.68% 24.06% 110.80% 25.68% 24.06% -
Total Cost 34,625 136,306 140,894 146,884 115,491 148,403 148,342 -61.98%
-
Net Worth 1,044,708 1,496,136 1,429,427 1,348,156 1,278,169 1,290,636 1,220,847 -9.84%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 26,117 19,329 - - - - - -
Div Payout % 19.79% 27.56% - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,044,708 1,496,136 1,429,427 1,348,156 1,278,169 1,290,636 1,220,847 -9.84%
NOSH 522,354 386,598 386,331 386,291 386,153 386,418 386,344 22.20%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 79.21% 33.97% 35.98% 29.35% -1.23% 31.55% 31.01% -
ROE 12.63% 4.69% 5.54% 4.53% -0.11% 5.30% 5.46% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.89 53.40 56.97 53.82 29.54 56.10 55.66 -30.94%
EPS 16.68 18.14 20.50 15.80 -0.36 17.70 17.26 -2.24%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 3.87 3.70 3.49 3.31 3.34 3.16 -26.22%
Adjusted Per Share Value based on latest NOSH - 386,291
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.06 19.90 21.21 20.04 11.00 20.90 20.73 -15.60%
EPS 12.72 6.76 7.63 5.88 -0.14 6.59 6.43 57.39%
DPS 2.52 1.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0069 1.442 1.3778 1.2994 1.232 1.244 1.1767 -9.84%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.87 4.68 2.27 2.11 2.20 2.10 2.00 -
P/RPS 5.86 8.76 3.98 3.92 7.45 3.74 3.59 38.51%
P/EPS 7.40 25.80 11.07 13.35 -604.22 11.86 11.59 -25.79%
EY 13.51 3.88 9.03 7.49 -0.17 8.43 8.63 34.71%
DY 2.67 1.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.21 0.61 0.60 0.66 0.63 0.63 30.47%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 26/08/14 28/05/14 26/02/14 27/11/13 28/08/13 -
Price 2.19 4.54 3.83 2.16 2.42 2.04 1.93 -
P/RPS 6.87 8.50 6.72 4.01 8.19 3.64 3.47 57.47%
P/EPS 8.67 25.03 18.68 13.67 -664.65 11.53 11.18 -15.55%
EY 11.54 4.00 5.35 7.31 -0.15 8.68 8.94 18.49%
DY 2.28 1.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 1.04 0.62 0.73 0.61 0.61 47.99%

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