[KSL] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -16.77%
YoY- 42.03%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 748,530 758,894 753,827 680,004 692,160 594,033 462,458 37.81%
PBT 289,325 289,191 273,233 255,449 290,107 254,819 200,922 27.48%
Tax -80,370 -81,969 -78,526 -73,919 -71,992 -62,724 -50,531 36.21%
NP 208,955 207,222 194,707 181,530 218,115 192,095 150,391 24.48%
-
NP to SH 208,955 207,222 194,707 181,530 218,115 192,095 150,391 24.48%
-
Tax Rate 27.78% 28.34% 28.74% 28.94% 24.82% 24.62% 25.15% -
Total Cost 539,575 551,672 559,120 498,474 474,045 401,938 312,067 44.00%
-
Net Worth 1,496,136 1,429,427 1,348,156 1,278,169 1,290,636 1,220,847 1,154,902 18.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 19,329 - - - - - - -
Div Payout % 9.25% - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,496,136 1,429,427 1,348,156 1,278,169 1,290,636 1,220,847 1,154,902 18.81%
NOSH 386,598 386,331 386,291 386,153 386,418 386,344 386,255 0.05%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 27.92% 27.31% 25.83% 26.70% 31.51% 32.34% 32.52% -
ROE 13.97% 14.50% 14.44% 14.20% 16.90% 15.73% 13.02% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 193.62 196.44 195.14 176.10 179.12 153.76 119.73 37.73%
EPS 54.05 53.64 50.40 47.01 56.45 49.72 38.94 24.40%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.87 3.70 3.49 3.31 3.34 3.16 2.99 18.74%
Adjusted Per Share Value based on latest NOSH - 386,153
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 73.61 74.63 74.13 66.87 68.07 58.42 45.48 37.81%
EPS 20.55 20.38 19.15 17.85 21.45 18.89 14.79 24.49%
DPS 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4713 1.4057 1.3258 1.2569 1.2692 1.2006 1.1357 18.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.68 2.27 2.11 2.20 2.10 2.00 2.03 -
P/RPS 2.42 1.16 1.08 1.25 1.17 1.30 1.70 26.51%
P/EPS 8.66 4.23 4.19 4.68 3.72 4.02 5.21 40.27%
EY 11.55 23.63 23.89 21.37 26.88 24.86 19.18 -28.66%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.61 0.60 0.66 0.63 0.63 0.68 46.79%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 28/05/14 26/02/14 27/11/13 28/08/13 30/05/13 -
Price 4.54 3.83 2.16 2.42 2.04 1.93 2.20 -
P/RPS 2.34 1.95 1.11 1.37 1.14 1.26 1.84 17.36%
P/EPS 8.40 7.14 4.29 5.15 3.61 3.88 5.65 30.23%
EY 11.91 14.00 23.34 19.43 27.67 25.76 17.70 -23.19%
DY 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.04 0.62 0.73 0.61 0.61 0.74 35.67%

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