[KSL] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 14.88%
YoY- 22.43%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 615,640 586,416 881,002 856,020 698,240 315,914 244,594 16.61%
PBT 248,314 245,664 402,016 368,284 300,800 137,198 101,186 16.12%
Tax -55,040 -55,792 -98,458 -87,820 -71,720 -36,694 -17,308 21.24%
NP 193,274 189,872 303,558 280,464 229,080 100,504 83,878 14.91%
-
NP to SH 193,274 189,872 303,558 280,464 229,080 100,504 83,878 14.91%
-
Tax Rate 22.17% 22.71% 24.49% 23.85% 23.84% 26.75% 17.11% -
Total Cost 422,366 396,544 577,444 575,556 469,160 215,410 160,716 17.45%
-
Net Worth 2,450,426 2,107,458 1,891,327 1,429,755 1,221,141 997,308 919,952 17.71%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 37,826 - - - - -
Div Payout % - - 12.46% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,450,426 2,107,458 1,891,327 1,429,755 1,221,141 997,308 919,952 17.71%
NOSH 1,037,508 1,003,551 945,663 386,420 386,437 386,553 386,534 17.86%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 31.39% 32.38% 34.46% 32.76% 32.81% 31.81% 34.29% -
ROE 7.89% 9.01% 16.05% 19.62% 18.76% 10.08% 9.12% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 59.79 58.43 93.16 221.53 180.69 81.73 63.28 -0.94%
EPS 18.78 18.92 32.10 72.58 59.28 26.00 21.70 -2.37%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.10 2.00 3.70 3.16 2.58 2.38 0.00%
Adjusted Per Share Value based on latest NOSH - 386,331
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 60.54 57.67 86.64 84.18 68.66 31.07 24.05 16.61%
EPS 19.01 18.67 29.85 27.58 22.53 9.88 8.25 14.91%
DPS 0.00 0.00 3.72 0.00 0.00 0.00 0.00 -
NAPS 2.4097 2.0724 1.8599 1.406 1.2009 0.9807 0.9047 17.71%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.23 1.12 1.73 2.27 2.00 1.40 1.91 -
P/RPS 2.06 1.92 1.86 1.02 1.11 1.71 3.02 -6.17%
P/EPS 6.55 5.92 5.39 3.13 3.37 5.38 8.80 -4.79%
EY 15.26 16.89 18.55 31.97 29.64 18.57 11.36 5.03%
DY 0.00 0.00 2.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.87 0.61 0.63 0.54 0.80 -6.92%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 26/08/16 28/08/15 26/08/14 28/08/13 28/08/12 23/08/11 -
Price 1.24 1.12 1.43 3.83 1.93 1.42 1.59 -
P/RPS 2.07 1.92 1.53 1.73 1.07 1.74 2.51 -3.15%
P/EPS 6.61 5.92 4.45 5.28 3.26 5.46 7.33 -1.70%
EY 15.14 16.89 22.45 18.95 30.72 18.31 13.65 1.74%
DY 0.00 0.00 2.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.72 1.04 0.61 0.55 0.67 -4.13%

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