[KSL] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -3.62%
YoY- 35.14%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 529,872 669,740 615,332 1,055,324 831,672 536,380 298,028 10.06%
PBT 186,652 280,944 224,484 438,952 321,476 250,340 138,724 5.06%
Tax -41,608 -63,192 -51,048 -109,016 -77,340 -58,912 -37,632 1.68%
NP 145,044 217,752 173,436 329,936 244,136 191,428 101,092 6.19%
-
NP to SH 145,044 217,752 173,436 329,936 244,136 191,428 101,092 6.19%
-
Tax Rate 22.29% 22.49% 22.74% 24.84% 24.06% 23.53% 27.13% -
Total Cost 384,828 451,988 441,896 725,388 587,536 344,952 196,936 11.80%
-
Net Worth 2,610,047 2,427,768 2,052,793 1,804,922 1,348,156 1,154,902 969,957 17.92%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,610,047 2,427,768 2,052,793 1,804,922 1,348,156 1,154,902 969,957 17.92%
NOSH 1,037,508 1,037,508 1,001,362 935,192 386,291 386,255 386,437 17.88%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 27.37% 32.51% 28.19% 31.26% 29.35% 35.69% 33.92% -
ROE 5.56% 8.97% 8.45% 18.28% 18.11% 16.58% 10.42% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 51.77 64.55 61.45 112.85 215.30 138.87 77.12 -6.42%
EPS 14.16 21.00 17.32 35.28 63.20 49.56 26.16 -9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.34 2.05 1.93 3.49 2.99 2.51 0.26%
Adjusted Per Share Value based on latest NOSH - 935,192
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 52.11 65.86 60.51 103.78 81.79 52.75 29.31 10.06%
EPS 14.26 21.41 17.06 32.45 24.01 18.82 9.94 6.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5667 2.3874 2.0187 1.7749 1.3258 1.1357 0.9538 17.92%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.95 1.27 1.32 2.17 2.11 2.03 1.41 -
P/RPS 1.84 1.97 2.15 1.92 0.98 1.46 1.83 0.09%
P/EPS 6.70 6.05 7.62 6.15 3.34 4.10 5.39 3.69%
EY 14.92 16.53 13.12 16.26 29.95 24.41 18.55 -3.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.54 0.64 1.12 0.60 0.68 0.56 -6.67%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 30/05/17 26/05/16 29/05/15 28/05/14 30/05/13 29/05/12 -
Price 0.91 1.21 1.13 1.78 2.16 2.20 1.35 -
P/RPS 1.76 1.87 1.84 1.58 1.00 1.58 1.75 0.09%
P/EPS 6.42 5.77 6.52 5.05 3.42 4.44 5.16 3.70%
EY 15.57 17.35 15.33 19.82 29.26 22.53 19.38 -3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.52 0.55 0.92 0.62 0.74 0.54 -6.53%

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