[KSL] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.48%
YoY- 53.87%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 686,108 801,026 680,004 402,870 272,261 177,851 186,179 24.27%
PBT 342,373 431,800 255,449 173,018 112,211 164,329 115,246 19.88%
Tax -74,733 -89,483 -73,919 -45,211 -29,150 -42,676 -23,858 20.95%
NP 267,640 342,317 181,530 127,807 83,061 121,653 91,388 19.60%
-
NP to SH 267,640 342,317 181,530 127,807 83,061 121,653 91,388 19.60%
-
Tax Rate 21.83% 20.72% 28.94% 26.13% 25.98% 25.97% 20.70% -
Total Cost 418,468 458,709 498,474 275,063 189,200 56,198 94,791 28.06%
-
Net Worth 1,981,791 856,214 1,290,732 1,109,059 946,766 856,160 730,782 18.08%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 21,089 - - - 19,025 17,566 -
Div Payout % - 6.16% - - - 15.64% 19.22% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,981,791 856,214 1,290,732 1,109,059 946,766 856,160 730,782 18.08%
NOSH 981,085 421,780 386,446 386,431 386,435 380,515 351,337 18.65%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 39.01% 42.73% 26.70% 31.72% 30.51% 68.40% 49.09% -
ROE 13.50% 39.98% 14.06% 11.52% 8.77% 14.21% 12.51% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 69.93 189.92 175.96 104.25 70.45 46.74 52.99 4.72%
EPS 27.28 43.85 46.98 33.08 21.50 31.97 26.01 0.79%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 2.02 2.03 3.34 2.87 2.45 2.25 2.08 -0.48%
Adjusted Per Share Value based on latest NOSH - 386,428
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 67.47 78.77 66.87 39.62 26.77 17.49 18.31 24.26%
EPS 26.32 33.66 17.85 12.57 8.17 11.96 8.99 19.59%
DPS 0.00 2.07 0.00 0.00 0.00 1.87 1.73 -
NAPS 1.9489 0.842 1.2693 1.0906 0.931 0.8419 0.7186 18.08%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.33 1.87 2.20 1.44 1.38 1.82 1.19 -
P/RPS 1.90 0.98 1.25 1.38 1.96 3.89 2.25 -2.77%
P/EPS 4.88 2.30 4.68 4.35 6.42 5.69 4.57 1.09%
EY 20.51 43.40 21.35 22.97 15.58 17.57 21.86 -1.05%
DY 0.00 2.67 0.00 0.00 0.00 2.75 4.20 -
P/NAPS 0.66 0.92 0.66 0.50 0.56 0.81 0.57 2.47%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 26/02/14 27/02/13 01/03/12 25/02/11 25/02/10 -
Price 1.30 2.19 2.42 1.66 1.52 1.70 1.27 -
P/RPS 1.86 1.15 1.38 1.59 2.16 3.64 2.40 -4.15%
P/EPS 4.77 2.70 5.15 5.02 7.07 5.32 4.88 -0.37%
EY 20.98 37.06 19.41 19.92 14.14 18.81 20.48 0.40%
DY 0.00 2.28 0.00 0.00 0.00 2.94 3.94 -
P/NAPS 0.64 1.08 0.72 0.58 0.62 0.76 0.61 0.80%

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