[KSL] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -37.49%
YoY- 35.14%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 95,482 150,125 176,670 263,831 166,581 206,435 220,092 -42.60%
PBT 75,921 65,444 91,270 109,738 155,489 92,169 103,773 -18.76%
Tax -10,674 -14,830 -21,975 -27,254 -23,533 -22,040 -24,575 -42.55%
NP 65,247 50,614 69,295 82,484 131,956 70,129 79,198 -12.08%
-
NP to SH 65,247 50,614 69,295 82,484 131,956 70,129 79,198 -12.08%
-
Tax Rate 14.06% 22.66% 24.08% 24.84% 15.13% 23.91% 23.68% -
Total Cost 30,235 99,511 107,375 181,347 34,625 136,306 140,894 -64.05%
-
Net Worth 2,012,197 1,919,841 1,911,586 1,804,922 1,044,708 1,496,136 1,429,427 25.52%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 19,115 - 26,117 19,329 - -
Div Payout % - - 27.59% - 19.79% 27.56% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,012,197 1,919,841 1,911,586 1,804,922 1,044,708 1,496,136 1,429,427 25.52%
NOSH 996,137 969,616 955,793 935,192 522,354 386,598 386,331 87.71%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 68.33% 33.71% 39.22% 31.26% 79.21% 33.97% 35.98% -
ROE 3.24% 2.64% 3.63% 4.57% 12.63% 4.69% 5.54% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.59 15.48 18.48 28.21 31.89 53.40 56.97 -69.41%
EPS 6.55 5.22 7.25 8.82 16.68 18.14 20.50 -53.16%
DPS 0.00 0.00 2.00 0.00 5.00 5.00 0.00 -
NAPS 2.02 1.98 2.00 1.93 2.00 3.87 3.70 -33.12%
Adjusted Per Share Value based on latest NOSH - 935,192
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.39 14.76 17.37 25.94 16.38 20.30 21.64 -42.59%
EPS 6.42 4.98 6.81 8.11 12.98 6.90 7.79 -12.06%
DPS 0.00 0.00 1.88 0.00 2.57 1.90 0.00 -
NAPS 1.9788 1.8879 1.8798 1.7749 1.0274 1.4713 1.4057 25.52%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.33 1.54 1.73 2.17 1.87 4.68 2.27 -
P/RPS 13.88 9.95 9.36 7.69 5.86 8.76 3.98 129.44%
P/EPS 20.31 29.50 23.86 24.60 7.40 25.80 11.07 49.70%
EY 4.92 3.39 4.19 4.06 13.51 3.88 9.03 -33.21%
DY 0.00 0.00 1.16 0.00 2.67 1.07 0.00 -
P/NAPS 0.66 0.78 0.87 1.12 0.94 1.21 0.61 5.37%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 28/11/14 26/08/14 -
Price 1.30 1.45 1.43 1.78 2.19 4.54 3.83 -
P/RPS 13.56 9.37 7.74 6.31 6.87 8.50 6.72 59.47%
P/EPS 19.85 27.78 19.72 20.18 8.67 25.03 18.68 4.12%
EY 5.04 3.60 5.07 4.96 11.54 4.00 5.35 -3.89%
DY 0.00 0.00 1.40 0.00 2.28 1.10 0.00 -
P/NAPS 0.64 0.73 0.72 0.92 1.10 1.17 1.04 -27.58%

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