[KSL] QoQ TTM 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- 7.26%
YoY- 29.47%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 801,026 748,530 758,894 753,827 680,004 692,160 594,033 21.98%
PBT 431,800 289,325 289,191 273,233 255,449 290,107 254,819 41.99%
Tax -89,483 -80,370 -81,969 -78,526 -73,919 -71,992 -62,724 26.64%
NP 342,317 208,955 207,222 194,707 181,530 218,115 192,095 46.83%
-
NP to SH 342,317 208,955 207,222 194,707 181,530 218,115 192,095 46.83%
-
Tax Rate 20.72% 27.78% 28.34% 28.74% 28.94% 24.82% 24.62% -
Total Cost 458,709 539,575 551,672 559,120 498,474 474,045 401,938 9.18%
-
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 45,447 19,329 - - - - - -
Div Payout % 13.28% 9.25% - - - - - -
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 42.73% 27.92% 27.31% 25.83% 26.70% 31.51% 32.34% -
ROE 32.77% 13.97% 14.50% 14.44% 14.20% 16.90% 15.73% -
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 153.35 193.62 196.44 195.14 176.10 179.12 153.76 -0.17%
EPS 65.53 54.05 53.64 50.40 47.01 56.45 49.72 20.14%
DPS 8.70 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 78.77 73.61 74.63 74.13 66.87 68.07 58.42 21.98%
EPS 33.66 20.55 20.38 19.15 17.85 21.45 18.89 46.82%
DPS 4.47 1.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0274 1.4713 1.4057 1.3258 1.2569 1.2692 1.2006 -9.83%
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 1.22 2.42 1.16 1.08 1.25 1.17 1.30 -4.13%
P/EPS 2.85 8.66 4.23 4.19 4.68 3.72 4.02 -20.44%
EY 35.04 11.55 23.63 23.89 21.37 26.88 24.86 25.63%
DY 4.65 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 1.43 2.34 1.95 1.11 1.37 1.14 1.26 8.77%
P/EPS 3.34 8.40 7.14 4.29 5.15 3.61 3.88 -9.48%
EY 29.92 11.91 14.00 23.34 19.43 27.67 25.76 10.46%
DY 3.97 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