[KSL] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 49.78%
YoY- 89.36%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 615,332 1,055,324 831,672 536,380 298,028 173,804 214,144 19.21%
PBT 224,484 438,952 321,476 250,340 138,724 66,096 88,900 16.67%
Tax -51,048 -109,016 -77,340 -58,912 -37,632 -14,620 -24,624 12.90%
NP 173,436 329,936 244,136 191,428 101,092 51,476 64,276 17.97%
-
NP to SH 173,436 329,936 244,136 191,428 101,092 51,476 64,276 17.97%
-
Tax Rate 22.74% 24.84% 24.06% 23.53% 27.13% 22.12% 27.70% -
Total Cost 441,896 725,388 587,536 344,952 196,936 122,328 149,868 19.72%
-
Net Worth 2,052,793 1,804,922 1,348,156 1,154,902 969,957 892,714 739,972 18.51%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,052,793 1,804,922 1,348,156 1,154,902 969,957 892,714 739,972 18.51%
NOSH 1,001,362 935,192 386,291 386,255 386,437 386,456 362,731 18.42%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 28.19% 31.26% 29.35% 35.69% 33.92% 29.62% 30.02% -
ROE 8.45% 18.28% 18.11% 16.58% 10.42% 5.77% 8.69% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 61.45 112.85 215.30 138.87 77.12 44.97 59.04 0.66%
EPS 17.32 35.28 63.20 49.56 26.16 13.32 17.72 -0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.93 3.49 2.99 2.51 2.31 2.04 0.08%
Adjusted Per Share Value based on latest NOSH - 386,255
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 60.51 103.78 81.79 52.75 29.31 17.09 21.06 19.21%
EPS 17.06 32.45 24.01 18.82 9.94 5.06 6.32 17.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0187 1.7749 1.3258 1.1357 0.9538 0.8779 0.7277 18.51%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.32 2.17 2.11 2.03 1.41 1.85 1.48 -
P/RPS 2.15 1.92 0.98 1.46 1.83 4.11 2.51 -2.54%
P/EPS 7.62 6.15 3.34 4.10 5.39 13.89 8.35 -1.51%
EY 13.12 16.26 29.95 24.41 18.55 7.20 11.97 1.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.12 0.60 0.68 0.56 0.80 0.73 -2.16%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 28/05/14 30/05/13 29/05/12 27/05/11 25/05/10 -
Price 1.13 1.78 2.16 2.20 1.35 1.84 1.22 -
P/RPS 1.84 1.58 1.00 1.58 1.75 4.09 2.07 -1.94%
P/EPS 6.52 5.05 3.42 4.44 5.16 13.81 6.88 -0.89%
EY 15.33 19.82 29.26 22.53 19.38 7.24 14.52 0.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.92 0.62 0.74 0.54 0.80 0.60 -1.43%

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