[KSL] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 13.53%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 594,033 462,458 402,870 345,632 307,921 303,317 272,261 68.30%
PBT 254,819 200,922 173,018 145,828 130,217 130,368 112,211 72.85%
Tax -62,724 -50,531 -45,211 -42,095 -38,843 -34,903 -29,150 66.75%
NP 192,095 150,391 127,807 103,733 91,374 95,465 83,061 74.97%
-
NP to SH 192,095 150,391 127,807 103,733 91,374 95,465 83,061 74.97%
-
Tax Rate 24.62% 25.15% 26.13% 28.87% 29.83% 26.77% 25.98% -
Total Cost 401,938 312,067 275,063 241,899 216,547 207,852 189,200 65.33%
-
Net Worth 1,220,847 1,154,902 772,857 1,039,119 997,613 969,957 772,784 35.68%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,220,847 1,154,902 772,857 1,039,119 997,613 969,957 772,784 35.68%
NOSH 386,344 386,255 386,428 386,289 386,671 386,437 386,392 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 32.34% 32.52% 31.72% 30.01% 29.67% 31.47% 30.51% -
ROE 15.73% 13.02% 16.54% 9.98% 9.16% 9.84% 10.75% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 153.76 119.73 104.25 89.47 79.63 78.49 70.46 68.32%
EPS 49.72 38.94 33.07 26.85 23.63 24.70 21.50 74.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.99 2.00 2.69 2.58 2.51 2.00 35.69%
Adjusted Per Share Value based on latest NOSH - 386,289
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 57.26 44.57 38.83 33.31 29.68 29.24 26.24 68.31%
EPS 18.52 14.50 12.32 10.00 8.81 9.20 8.01 74.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1767 1.1132 0.7449 1.0016 0.9615 0.9349 0.7448 35.68%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.00 2.03 1.44 1.40 1.40 1.41 1.38 -
P/RPS 1.30 1.70 1.38 1.56 1.76 1.80 1.96 -23.96%
P/EPS 4.02 5.21 4.35 5.21 5.92 5.71 6.42 -26.82%
EY 24.86 19.18 22.97 19.18 16.88 17.52 15.58 36.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.72 0.52 0.54 0.56 0.69 -5.88%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 27/02/13 27/11/12 28/08/12 29/05/12 01/03/12 -
Price 1.93 2.20 1.66 1.45 1.42 1.35 1.52 -
P/RPS 1.26 1.84 1.59 1.62 1.78 1.72 2.16 -30.20%
P/EPS 3.88 5.65 5.02 5.40 6.01 5.46 7.07 -32.99%
EY 25.76 17.70 19.92 18.52 16.64 18.30 14.14 49.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.83 0.54 0.55 0.54 0.76 -13.64%

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