[KSL] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 225.89%
YoY- 27.16%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 428,010 349,120 157,957 122,297 100,444 85,718 110,710 25.26%
PBT 184,142 150,400 68,599 50,593 46,548 36,479 43,214 27.31%
Tax -43,910 -35,860 -18,347 -8,654 -13,567 -9,613 -11,270 25.42%
NP 140,232 114,540 50,252 41,939 32,981 26,866 31,944 27.94%
-
NP to SH 140,232 114,540 50,252 41,939 32,981 26,866 31,994 27.91%
-
Tax Rate 23.85% 23.84% 26.75% 17.11% 29.15% 26.35% 26.08% -
Total Cost 287,778 234,580 107,705 80,358 67,463 58,852 78,766 24.09%
-
Net Worth 1,429,755 1,221,141 997,308 919,952 779,550 678,682 616,624 15.03%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,429,755 1,221,141 997,308 919,952 779,550 678,682 616,624 15.03%
NOSH 386,420 386,437 386,553 386,534 374,784 351,649 352,356 1.54%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 32.76% 32.81% 31.81% 34.29% 32.84% 31.34% 28.85% -
ROE 9.81% 9.38% 5.04% 4.56% 4.23% 3.96% 5.19% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 110.76 90.34 40.86 31.64 26.80 24.38 31.42 23.35%
EPS 36.29 29.64 13.00 10.85 8.80 7.64 9.08 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.70 3.16 2.58 2.38 2.08 1.93 1.75 13.28%
Adjusted Per Share Value based on latest NOSH - 386,569
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 41.25 33.65 15.22 11.79 9.68 8.26 10.67 25.26%
EPS 13.52 11.04 4.84 4.04 3.18 2.59 3.08 27.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3781 1.177 0.9613 0.8867 0.7514 0.6541 0.5943 15.04%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.27 2.00 1.40 1.91 1.39 1.06 1.00 -
P/RPS 2.05 2.21 3.43 6.04 5.19 4.35 3.18 -7.05%
P/EPS 6.26 6.75 10.77 17.60 15.80 13.87 11.01 -8.97%
EY 15.99 14.82 9.29 5.68 6.33 7.21 9.08 9.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.54 0.80 0.67 0.55 0.57 1.13%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 28/08/12 23/08/11 24/08/10 25/08/09 25/08/08 -
Price 3.83 1.93 1.42 1.59 1.54 1.08 0.92 -
P/RPS 3.46 2.14 3.48 5.03 5.75 4.43 2.93 2.80%
P/EPS 10.55 6.51 10.92 14.65 17.50 14.14 10.13 0.67%
EY 9.48 15.36 9.15 6.82 5.71 7.07 9.87 -0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.61 0.55 0.67 0.74 0.56 0.53 11.88%

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