[KSL] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 22.05%
YoY- 88.57%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 697,548 689,061 686,108 801,026 680,004 402,870 272,261 16.95%
PBT 281,683 386,467 342,373 431,800 255,449 173,018 112,211 16.56%
Tax -61,377 -71,950 -74,733 -89,483 -73,919 -45,211 -29,150 13.19%
NP 220,306 314,517 267,640 342,317 181,530 127,807 83,061 17.63%
-
NP to SH 220,306 314,517 267,640 342,317 181,530 127,807 83,061 17.63%
-
Tax Rate 21.79% 18.62% 21.83% 20.72% 28.94% 26.13% 25.98% -
Total Cost 477,242 374,544 418,468 458,709 498,474 275,063 189,200 16.65%
-
Net Worth 2,563,055 2,347,465 1,981,791 856,214 1,290,732 1,109,059 946,766 18.03%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - 21,089 - - - -
Div Payout % - - - 6.16% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,563,055 2,347,465 1,981,791 856,214 1,290,732 1,109,059 946,766 18.03%
NOSH 1,037,508 1,037,508 981,085 421,780 386,446 386,431 386,435 17.87%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 31.58% 45.64% 39.01% 42.73% 26.70% 31.72% 30.51% -
ROE 8.60% 13.40% 13.50% 39.98% 14.06% 11.52% 8.77% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 68.04 66.93 69.93 189.92 175.96 104.25 70.45 -0.57%
EPS 21.49 30.98 27.28 43.85 46.98 33.08 21.50 -0.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.50 2.28 2.02 2.03 3.34 2.87 2.45 0.33%
Adjusted Per Share Value based on latest NOSH - 522,354
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 68.60 67.76 67.47 78.77 66.87 39.62 26.77 16.96%
EPS 21.66 30.93 26.32 33.66 17.85 12.57 8.17 17.62%
DPS 0.00 0.00 0.00 2.07 0.00 0.00 0.00 -
NAPS 2.5205 2.3085 1.9489 0.842 1.2693 1.0906 0.931 18.03%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.07 1.01 1.33 1.87 2.20 1.44 1.38 -
P/RPS 1.57 1.51 1.90 0.98 1.25 1.38 1.96 -3.62%
P/EPS 4.98 3.31 4.88 2.30 4.68 4.35 6.42 -4.14%
EY 20.08 30.25 20.51 43.40 21.35 22.97 15.58 4.31%
DY 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.66 0.92 0.66 0.50 0.56 -4.30%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 26/02/16 27/02/15 26/02/14 27/02/13 01/03/12 -
Price 1.02 1.13 1.30 2.19 2.42 1.66 1.52 -
P/RPS 1.50 1.69 1.86 1.15 1.38 1.59 2.16 -5.89%
P/EPS 4.75 3.70 4.77 2.70 5.15 5.02 7.07 -6.40%
EY 21.07 27.03 20.98 37.06 19.41 19.92 14.14 6.86%
DY 0.00 0.00 0.00 2.28 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.64 1.08 0.72 0.58 0.62 -6.65%

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