[KSL] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 23.21%
YoY- 53.87%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 692,160 594,033 462,458 402,870 345,632 307,921 303,317 73.24%
PBT 290,107 254,819 200,922 173,018 145,828 130,217 130,368 70.36%
Tax -71,992 -62,724 -50,531 -45,211 -42,095 -38,843 -34,903 61.96%
NP 218,115 192,095 150,391 127,807 103,733 91,374 95,465 73.38%
-
NP to SH 218,115 192,095 150,391 127,807 103,733 91,374 95,465 73.38%
-
Tax Rate 24.82% 24.62% 25.15% 26.13% 28.87% 29.83% 26.77% -
Total Cost 474,045 401,938 312,067 275,063 241,899 216,547 207,852 73.17%
-
Net Worth 1,290,636 1,220,847 1,154,902 772,857 1,039,119 997,613 969,957 20.95%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,290,636 1,220,847 1,154,902 772,857 1,039,119 997,613 969,957 20.95%
NOSH 386,418 386,344 386,255 386,428 386,289 386,671 386,437 -0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 31.51% 32.34% 32.52% 31.72% 30.01% 29.67% 31.47% -
ROE 16.90% 15.73% 13.02% 16.54% 9.98% 9.16% 9.84% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 179.12 153.76 119.73 104.25 89.47 79.63 78.49 73.24%
EPS 56.45 49.72 38.94 33.07 26.85 23.63 24.70 73.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.16 2.99 2.00 2.69 2.58 2.51 20.95%
Adjusted Per Share Value based on latest NOSH - 386,428
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.71 57.26 44.57 38.83 33.31 29.68 29.24 73.21%
EPS 21.02 18.52 14.50 12.32 10.00 8.81 9.20 73.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.244 1.1767 1.1132 0.7449 1.0016 0.9615 0.9349 20.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.10 2.00 2.03 1.44 1.40 1.40 1.41 -
P/RPS 1.17 1.30 1.70 1.38 1.56 1.76 1.80 -24.94%
P/EPS 3.72 4.02 5.21 4.35 5.21 5.92 5.71 -24.82%
EY 26.88 24.86 19.18 22.97 19.18 16.88 17.52 32.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.68 0.72 0.52 0.54 0.56 8.16%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 30/05/13 27/02/13 27/11/12 28/08/12 29/05/12 -
Price 2.04 1.93 2.20 1.66 1.45 1.42 1.35 -
P/RPS 1.14 1.26 1.84 1.59 1.62 1.78 1.72 -23.96%
P/EPS 3.61 3.88 5.65 5.02 5.40 6.01 5.46 -24.08%
EY 27.67 25.76 17.70 19.92 18.52 16.64 18.30 31.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.74 0.83 0.54 0.55 0.54 8.45%

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