[KSL] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 56.75%
YoY- 17.51%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 710,846 709,449 697,548 689,061 686,108 801,026 680,004 0.74%
PBT 321,786 317,368 281,683 386,467 342,373 431,800 255,449 3.92%
Tax -74,545 -93,277 -61,377 -71,950 -74,733 -89,483 -73,919 0.14%
NP 247,241 224,091 220,306 314,517 267,640 342,317 181,530 5.28%
-
NP to SH 247,241 224,091 220,306 314,517 267,640 342,317 181,530 5.28%
-
Tax Rate 23.17% 29.39% 21.79% 18.62% 21.83% 20.72% 28.94% -
Total Cost 463,605 485,358 477,242 374,544 418,468 458,709 498,474 -1.20%
-
Net Worth 3,061,820 2,817,688 2,563,055 2,347,465 1,981,791 856,214 1,290,732 15.47%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - 21,089 - -
Div Payout % - - - - - 6.16% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 3,061,820 2,817,688 2,563,055 2,347,465 1,981,791 856,214 1,290,732 15.47%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 981,085 421,780 386,446 17.88%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 34.78% 31.59% 31.58% 45.64% 39.01% 42.73% 26.70% -
ROE 8.07% 7.95% 8.60% 13.40% 13.50% 39.98% 14.06% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 69.88 69.74 68.04 66.93 69.93 189.92 175.96 -14.25%
EPS 24.31 22.20 21.49 30.98 27.28 43.85 46.98 -10.39%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.01 2.77 2.50 2.28 2.02 2.03 3.34 -1.71%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 69.90 69.77 68.60 67.76 67.47 78.77 66.87 0.74%
EPS 24.31 22.04 21.66 30.93 26.32 33.66 17.85 5.28%
DPS 0.00 0.00 0.00 0.00 0.00 2.07 0.00 -
NAPS 3.011 2.7709 2.5205 2.3085 1.9489 0.842 1.2693 15.47%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.755 0.71 1.07 1.01 1.33 1.87 2.20 -
P/RPS 1.08 1.02 1.57 1.51 1.90 0.98 1.25 -2.40%
P/EPS 3.11 3.22 4.98 3.31 4.88 2.30 4.68 -6.58%
EY 32.19 31.03 20.08 30.25 20.51 43.40 21.35 7.07%
DY 0.00 0.00 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.25 0.26 0.43 0.44 0.66 0.92 0.66 -14.93%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 28/02/18 27/02/17 26/02/16 27/02/15 26/02/14 -
Price 0.71 0.825 1.02 1.13 1.30 2.19 2.42 -
P/RPS 1.02 1.18 1.50 1.69 1.86 1.15 1.38 -4.91%
P/EPS 2.92 3.74 4.75 3.70 4.77 2.70 5.15 -9.01%
EY 34.23 26.70 21.07 27.03 20.98 37.06 19.41 9.91%
DY 0.00 0.00 0.00 0.00 0.00 2.28 0.00 -
P/NAPS 0.24 0.30 0.41 0.50 0.64 1.08 0.72 -16.72%

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