[KSL] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -7.99%
YoY- 8.23%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 561,912 615,640 586,416 881,002 856,020 698,240 315,914 10.06%
PBT 203,452 248,314 245,664 402,016 368,284 300,800 137,198 6.78%
Tax -45,894 -55,040 -55,792 -98,458 -87,820 -71,720 -36,694 3.79%
NP 157,558 193,274 189,872 303,558 280,464 229,080 100,504 7.77%
-
NP to SH 157,558 193,274 189,872 303,558 280,464 229,080 100,504 7.77%
-
Tax Rate 22.56% 22.17% 22.71% 24.49% 23.85% 23.84% 26.75% -
Total Cost 404,354 422,366 396,544 577,444 575,556 469,160 215,410 11.06%
-
Net Worth 2,634,589 2,450,426 2,107,458 1,891,327 1,429,755 1,221,141 997,308 17.56%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 37,826 - - - -
Div Payout % - - - 12.46% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,634,589 2,450,426 2,107,458 1,891,327 1,429,755 1,221,141 997,308 17.56%
NOSH 1,037,508 1,037,508 1,003,551 945,663 386,420 386,437 386,553 17.87%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 28.04% 31.39% 32.38% 34.46% 32.76% 32.81% 31.81% -
ROE 5.98% 7.89% 9.01% 16.05% 19.62% 18.76% 10.08% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.24 59.79 58.43 93.16 221.53 180.69 81.73 -6.31%
EPS 15.44 18.78 18.92 32.10 72.58 59.28 26.00 -8.31%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.59 2.38 2.10 2.00 3.70 3.16 2.58 0.06%
Adjusted Per Share Value based on latest NOSH - 955,793
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.26 60.54 57.67 86.64 84.18 68.66 31.07 10.06%
EPS 15.49 19.01 18.67 29.85 27.58 22.53 9.88 7.77%
DPS 0.00 0.00 0.00 3.72 0.00 0.00 0.00 -
NAPS 2.5908 2.4097 2.0724 1.8599 1.406 1.2009 0.9807 17.56%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.84 1.23 1.12 1.73 2.27 2.00 1.40 -
P/RPS 1.52 2.06 1.92 1.86 1.02 1.11 1.71 -1.94%
P/EPS 5.42 6.55 5.92 5.39 3.13 3.37 5.38 0.12%
EY 18.44 15.26 16.89 18.55 31.97 29.64 18.57 -0.11%
DY 0.00 0.00 0.00 2.31 0.00 0.00 0.00 -
P/NAPS 0.32 0.52 0.53 0.87 0.61 0.63 0.54 -8.34%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 26/08/16 28/08/15 26/08/14 28/08/13 28/08/12 -
Price 0.855 1.24 1.12 1.43 3.83 1.93 1.42 -
P/RPS 1.55 2.07 1.92 1.53 1.73 1.07 1.74 -1.90%
P/EPS 5.52 6.61 5.92 4.45 5.28 3.26 5.46 0.18%
EY 18.12 15.14 16.89 22.45 18.95 30.72 18.31 -0.17%
DY 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
P/NAPS 0.33 0.52 0.53 0.72 1.04 0.61 0.55 -8.15%

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