[KSL] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.48%
YoY- 97.5%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 610,273 787,501 845,926 754,558 368,838 271,010 187,794 21.68%
PBT 260,717 355,269 368,414 323,246 167,128 122,305 88,157 19.78%
Tax -60,070 -85,412 -87,933 -79,332 -43,624 -26,364 -23,418 16.98%
NP 200,646 269,857 280,481 243,914 123,504 95,941 64,738 20.72%
-
NP to SH 200,646 269,857 280,481 243,914 123,504 95,941 64,738 20.72%
-
Tax Rate 23.04% 24.04% 23.87% 24.54% 26.10% 21.56% 26.56% -
Total Cost 409,626 517,644 565,445 510,644 245,334 175,069 123,056 22.17%
-
Net Worth 2,169,696 1,897,434 1,498,429 1,290,676 1,039,504 954,518 787,771 18.37%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 25,812 - - - - -
Div Payout % - - 9.20% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,169,696 1,897,434 1,498,429 1,290,676 1,039,504 954,518 787,771 18.37%
NOSH 1,037,508 958,300 387,191 386,430 386,433 386,444 378,736 18.27%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 32.88% 34.27% 33.16% 32.33% 33.48% 35.40% 34.47% -
ROE 9.25% 14.22% 18.72% 18.90% 11.88% 10.05% 8.22% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 59.63 82.18 218.48 195.26 95.45 70.13 49.58 3.12%
EPS 19.85 28.16 72.44 63.12 31.96 24.83 17.09 2.52%
DPS 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.98 3.87 3.34 2.69 2.47 2.08 0.31%
Adjusted Per Share Value based on latest NOSH - 386,418
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 58.82 75.90 81.53 72.73 35.55 26.12 18.10 21.68%
EPS 19.34 26.01 27.03 23.51 11.90 9.25 6.24 20.72%
DPS 0.00 0.00 2.49 0.00 0.00 0.00 0.00 -
NAPS 2.0913 1.8288 1.4443 1.244 1.0019 0.92 0.7593 18.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.11 1.54 4.68 2.10 1.40 1.36 1.62 -
P/RPS 1.86 1.87 2.14 1.08 1.47 1.94 3.27 -8.96%
P/EPS 5.66 5.47 6.46 3.33 4.38 5.48 9.48 -8.22%
EY 17.66 18.29 15.48 30.06 22.83 18.25 10.55 8.95%
DY 0.00 0.00 1.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.78 1.21 0.63 0.52 0.55 0.78 -6.52%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 28/11/14 27/11/13 27/11/12 29/11/11 24/11/10 -
Price 1.06 1.45 4.54 2.04 1.45 1.38 1.52 -
P/RPS 1.78 1.76 2.08 1.04 1.52 1.97 3.07 -8.67%
P/EPS 5.41 5.15 6.27 3.23 4.54 5.56 8.89 -7.93%
EY 18.50 19.42 15.96 30.94 22.04 17.99 11.25 8.63%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.73 1.17 0.61 0.54 0.56 0.73 -6.10%

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