[KSL] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -11.1%
YoY- -3.79%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 624,192 597,873 610,273 787,501 845,926 754,558 368,838 9.15%
PBT 232,401 222,558 260,717 355,269 368,414 323,246 167,128 5.64%
Tax -55,249 -49,937 -60,070 -85,412 -87,933 -79,332 -43,624 4.01%
NP 177,152 172,621 200,646 269,857 280,481 243,914 123,504 6.19%
-
NP to SH 177,152 172,621 200,646 269,857 280,481 243,914 123,504 6.19%
-
Tax Rate 23.77% 22.44% 23.04% 24.04% 23.87% 24.54% 26.10% -
Total Cost 447,040 425,252 409,626 517,644 565,445 510,644 245,334 10.51%
-
Net Worth 2,695,622 2,475,103 2,169,696 1,897,434 1,498,429 1,290,676 1,039,504 17.20%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 25,812 - - -
Div Payout % - - - - 9.20% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,695,622 2,475,103 2,169,696 1,897,434 1,498,429 1,290,676 1,039,504 17.20%
NOSH 1,037,508 1,037,508 1,037,508 958,300 387,191 386,430 386,433 17.88%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 28.38% 28.87% 32.88% 34.27% 33.16% 32.33% 33.48% -
ROE 6.57% 6.97% 9.25% 14.22% 18.72% 18.90% 11.88% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 61.36 58.21 59.63 82.18 218.48 195.26 95.45 -7.09%
EPS 17.37 16.80 19.85 28.16 72.44 63.12 31.96 -9.65%
DPS 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
NAPS 2.65 2.41 2.12 1.98 3.87 3.34 2.69 -0.24%
Adjusted Per Share Value based on latest NOSH - 969,616
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 61.38 58.79 60.01 77.44 83.19 74.20 36.27 9.15%
EPS 17.42 16.98 19.73 26.54 27.58 23.99 12.15 6.18%
DPS 0.00 0.00 0.00 0.00 2.54 0.00 0.00 -
NAPS 2.6508 2.434 2.1337 1.8659 1.4735 1.2692 1.0222 17.20%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.815 1.27 1.11 1.54 4.68 2.10 1.40 -
P/RPS 1.33 2.18 1.86 1.87 2.14 1.08 1.47 -1.65%
P/EPS 4.68 7.56 5.66 5.47 6.46 3.33 4.38 1.10%
EY 21.37 13.23 17.66 18.29 15.48 30.06 22.83 -1.09%
DY 0.00 0.00 0.00 0.00 1.42 0.00 0.00 -
P/NAPS 0.31 0.53 0.52 0.78 1.21 0.63 0.52 -8.25%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 29/11/17 28/11/16 27/11/15 28/11/14 27/11/13 27/11/12 -
Price 0.695 1.18 1.06 1.45 4.54 2.04 1.45 -
P/RPS 1.13 2.03 1.78 1.76 2.08 1.04 1.52 -4.81%
P/EPS 3.99 7.02 5.41 5.15 6.27 3.23 4.54 -2.12%
EY 25.06 14.24 18.50 19.42 15.96 30.94 22.04 2.16%
DY 0.00 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.26 0.49 0.50 0.73 1.17 0.61 0.54 -11.46%

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