[KSL] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 129.76%
YoY- 22.43%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 307,820 293,208 440,501 428,010 349,120 157,957 122,297 16.61%
PBT 124,157 122,832 201,008 184,142 150,400 68,599 50,593 16.12%
Tax -27,520 -27,896 -49,229 -43,910 -35,860 -18,347 -8,654 21.24%
NP 96,637 94,936 151,779 140,232 114,540 50,252 41,939 14.91%
-
NP to SH 96,637 94,936 151,779 140,232 114,540 50,252 41,939 14.91%
-
Tax Rate 22.17% 22.71% 24.49% 23.85% 23.84% 26.75% 17.11% -
Total Cost 211,183 198,272 288,722 287,778 234,580 107,705 80,358 17.45%
-
Net Worth 2,450,426 2,107,458 1,891,327 1,429,755 1,221,141 997,308 919,952 17.71%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 18,913 - - - - -
Div Payout % - - 12.46% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,450,426 2,107,458 1,891,327 1,429,755 1,221,141 997,308 919,952 17.71%
NOSH 1,037,508 1,003,551 945,663 386,420 386,437 386,553 386,534 17.86%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 31.39% 32.38% 34.46% 32.76% 32.81% 31.81% 34.29% -
ROE 3.94% 4.50% 8.03% 9.81% 9.38% 5.04% 4.56% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 29.90 29.22 46.58 110.76 90.34 40.86 31.64 -0.93%
EPS 9.39 9.46 16.05 36.29 29.64 13.00 10.85 -2.37%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.10 2.00 3.70 3.16 2.58 2.38 0.00%
Adjusted Per Share Value based on latest NOSH - 386,331
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 30.27 28.83 43.32 42.09 34.33 15.53 12.03 16.60%
EPS 9.50 9.34 14.93 13.79 11.26 4.94 4.12 14.92%
DPS 0.00 0.00 1.86 0.00 0.00 0.00 0.00 -
NAPS 2.4097 2.0724 1.8599 1.406 1.2009 0.9807 0.9047 17.71%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.23 1.12 1.73 2.27 2.00 1.40 1.91 -
P/RPS 4.11 3.83 3.71 2.05 2.21 3.43 6.04 -6.20%
P/EPS 13.10 11.84 10.78 6.26 6.75 10.77 17.60 -4.79%
EY 7.63 8.45 9.28 15.99 14.82 9.29 5.68 5.03%
DY 0.00 0.00 1.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.87 0.61 0.63 0.54 0.80 -6.92%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 26/08/16 28/08/15 26/08/14 28/08/13 28/08/12 23/08/11 -
Price 1.24 1.12 1.43 3.83 1.93 1.42 1.59 -
P/RPS 4.15 3.83 3.07 3.46 2.14 3.48 5.03 -3.15%
P/EPS 13.21 11.84 8.91 10.55 6.51 10.92 14.65 -1.70%
EY 7.57 8.45 11.22 9.48 15.36 9.15 6.82 1.75%
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.72 1.04 0.61 0.55 0.67 -4.13%

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