[KSL] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 3.52%
YoY- 43.48%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 697,548 679,761 703,673 702,663 689,061 553,187 538,815 18.72%
PBT 281,683 357,833 387,777 400,582 386,467 267,635 260,373 5.36%
Tax -61,377 -61,515 -68,739 -74,986 -71,950 -53,484 -51,157 12.87%
NP 220,306 296,318 319,038 325,596 314,517 214,151 209,216 3.49%
-
NP to SH 220,306 296,318 319,038 325,596 314,517 214,151 209,216 3.49%
-
Tax Rate 21.79% 17.19% 17.73% 18.72% 18.62% 19.98% 19.65% -
Total Cost 477,242 383,443 384,635 377,067 374,544 339,036 329,599 27.90%
-
Net Worth 2,563,055 2,475,103 2,450,426 2,427,768 2,347,465 2,168,763 2,022,627 17.05%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,563,055 2,475,103 2,450,426 2,427,768 2,347,465 2,168,763 2,022,627 17.05%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,029,590 1,037,508 1,011,313 1.71%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 31.58% 43.59% 45.34% 46.34% 45.64% 38.71% 38.83% -
ROE 8.60% 11.97% 13.02% 13.41% 13.40% 9.87% 10.34% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 68.04 66.19 68.34 67.73 66.93 54.07 53.28 17.65%
EPS 21.49 28.85 30.99 31.38 30.55 20.93 20.69 2.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.41 2.38 2.34 2.28 2.12 2.00 15.99%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 68.60 66.85 69.20 69.10 67.76 54.40 52.99 18.72%
EPS 21.66 29.14 31.37 32.02 30.93 21.06 20.57 3.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5205 2.434 2.4097 2.3874 2.3085 2.1327 1.989 17.05%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.07 1.27 1.23 1.27 1.01 1.11 1.12 -
P/RPS 1.57 1.92 1.80 1.88 1.51 2.05 2.10 -17.58%
P/EPS 4.98 4.40 3.97 4.05 3.31 5.30 5.41 -5.35%
EY 20.08 22.72 25.19 24.71 30.25 18.86 18.47 5.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.52 0.54 0.44 0.52 0.56 -16.10%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 28/08/17 30/05/17 27/02/17 28/11/16 26/08/16 -
Price 1.02 1.18 1.24 1.21 1.13 1.06 1.12 -
P/RPS 1.50 1.78 1.81 1.79 1.69 1.96 2.10 -20.04%
P/EPS 4.75 4.09 4.00 3.86 3.70 5.06 5.41 -8.28%
EY 21.07 24.45 24.99 25.94 27.03 19.75 18.47 9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.52 0.52 0.50 0.50 0.56 -18.72%

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