[KSL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -0.58%
YoY- 19.82%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 881,002 856,020 698,240 315,914 244,594 200,888 171,436 31.34%
PBT 402,016 368,284 300,800 137,198 101,186 93,096 72,958 32.88%
Tax -98,458 -87,820 -71,720 -36,694 -17,308 -27,134 -19,226 31.27%
NP 303,558 280,464 229,080 100,504 83,878 65,962 53,732 33.43%
-
NP to SH 303,558 280,464 229,080 100,504 83,878 65,962 53,732 33.43%
-
Tax Rate 24.49% 23.85% 23.84% 26.75% 17.11% 29.15% 26.35% -
Total Cost 577,444 575,556 469,160 215,410 160,716 134,926 117,704 30.33%
-
Net Worth 1,891,327 1,429,755 1,221,141 997,308 919,952 779,550 678,682 18.61%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 37,826 - - - - - - -
Div Payout % 12.46% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,891,327 1,429,755 1,221,141 997,308 919,952 779,550 678,682 18.61%
NOSH 945,663 386,420 386,437 386,553 386,534 374,784 351,649 17.91%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 34.46% 32.76% 32.81% 31.81% 34.29% 32.84% 31.34% -
ROE 16.05% 19.62% 18.76% 10.08% 9.12% 8.46% 7.92% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 93.16 221.53 180.69 81.73 63.28 53.60 48.75 11.39%
EPS 32.10 72.58 59.28 26.00 21.70 17.60 15.28 13.16%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 3.70 3.16 2.58 2.38 2.08 1.93 0.59%
Adjusted Per Share Value based on latest NOSH - 386,671
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 86.64 84.18 68.66 31.07 24.05 19.76 16.86 31.34%
EPS 29.85 27.58 22.53 9.88 8.25 6.49 5.28 33.45%
DPS 3.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8599 1.406 1.2009 0.9807 0.9047 0.7666 0.6674 18.61%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.73 2.27 2.00 1.40 1.91 1.39 1.06 -
P/RPS 1.86 1.02 1.11 1.71 3.02 2.59 2.17 -2.53%
P/EPS 5.39 3.13 3.37 5.38 8.80 7.90 6.94 -4.12%
EY 18.55 31.97 29.64 18.57 11.36 12.66 14.42 4.28%
DY 2.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.61 0.63 0.54 0.80 0.67 0.55 7.93%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 26/08/14 28/08/13 28/08/12 23/08/11 24/08/10 25/08/09 -
Price 1.43 3.83 1.93 1.42 1.59 1.54 1.08 -
P/RPS 1.53 1.73 1.07 1.74 2.51 2.87 2.22 -6.01%
P/EPS 4.45 5.28 3.26 5.46 7.33 8.75 7.07 -7.42%
EY 22.45 18.95 30.72 18.31 13.65 11.43 14.15 7.99%
DY 2.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.04 0.61 0.55 0.67 0.74 0.56 4.27%

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