[KSL] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 34.49%
YoY- 27.53%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 669,740 615,332 1,055,324 831,672 536,380 298,028 173,804 25.18%
PBT 280,944 224,484 438,952 321,476 250,340 138,724 66,096 27.24%
Tax -63,192 -51,048 -109,016 -77,340 -58,912 -37,632 -14,620 27.60%
NP 217,752 173,436 329,936 244,136 191,428 101,092 51,476 27.14%
-
NP to SH 217,752 173,436 329,936 244,136 191,428 101,092 51,476 27.14%
-
Tax Rate 22.49% 22.74% 24.84% 24.06% 23.53% 27.13% 22.12% -
Total Cost 451,988 441,896 725,388 587,536 344,952 196,936 122,328 24.31%
-
Net Worth 2,427,768 2,052,793 1,804,922 1,348,156 1,154,902 969,957 892,714 18.12%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,427,768 2,052,793 1,804,922 1,348,156 1,154,902 969,957 892,714 18.12%
NOSH 1,037,508 1,001,362 935,192 386,291 386,255 386,437 386,456 17.87%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 32.51% 28.19% 31.26% 29.35% 35.69% 33.92% 29.62% -
ROE 8.97% 8.45% 18.28% 18.11% 16.58% 10.42% 5.77% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 64.55 61.45 112.85 215.30 138.87 77.12 44.97 6.20%
EPS 21.00 17.32 35.28 63.20 49.56 26.16 13.32 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.05 1.93 3.49 2.99 2.51 2.31 0.21%
Adjusted Per Share Value based on latest NOSH - 386,291
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 65.86 60.51 103.78 81.79 52.75 29.31 17.09 25.18%
EPS 21.41 17.06 32.45 24.01 18.82 9.94 5.06 27.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3874 2.0187 1.7749 1.3258 1.1357 0.9538 0.8779 18.12%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.27 1.32 2.17 2.11 2.03 1.41 1.85 -
P/RPS 1.97 2.15 1.92 0.98 1.46 1.83 4.11 -11.52%
P/EPS 6.05 7.62 6.15 3.34 4.10 5.39 13.89 -12.92%
EY 16.53 13.12 16.26 29.95 24.41 18.55 7.20 14.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 1.12 0.60 0.68 0.56 0.80 -6.33%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 26/05/16 29/05/15 28/05/14 30/05/13 29/05/12 27/05/11 -
Price 1.21 1.13 1.78 2.16 2.20 1.35 1.84 -
P/RPS 1.87 1.84 1.58 1.00 1.58 1.75 4.09 -12.21%
P/EPS 5.77 6.52 5.05 3.42 4.44 5.16 13.81 -13.52%
EY 17.35 15.33 19.82 29.26 22.53 19.38 7.24 15.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.92 0.62 0.74 0.54 0.80 -6.92%

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