[KSL] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 59.71%
YoY- 97.5%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 457,705 590,626 634,445 565,919 276,629 203,258 140,846 21.68%
PBT 195,538 266,452 276,311 242,435 125,346 91,729 66,118 19.78%
Tax -45,053 -64,059 -65,950 -59,499 -32,718 -19,773 -17,564 16.98%
NP 150,485 202,393 210,361 182,936 92,628 71,956 48,554 20.72%
-
NP to SH 150,485 202,393 210,361 182,936 92,628 71,956 48,554 20.72%
-
Tax Rate 23.04% 24.04% 23.87% 24.54% 26.10% 21.56% 26.56% -
Total Cost 307,220 388,233 424,084 382,983 184,001 131,302 92,292 22.17%
-
Net Worth 2,169,696 1,897,434 1,498,429 1,290,676 1,039,504 954,518 787,771 18.37%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 19,359 - - - - -
Div Payout % - - 9.20% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,169,696 1,897,434 1,498,429 1,290,676 1,039,504 954,518 787,771 18.37%
NOSH 1,037,508 958,300 387,191 386,430 386,433 386,444 378,736 18.27%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 32.88% 34.27% 33.16% 32.33% 33.48% 35.40% 34.47% -
ROE 6.94% 10.67% 14.04% 14.17% 8.91% 7.54% 6.16% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 44.72 61.63 163.86 146.45 71.59 52.60 37.19 3.11%
EPS 14.89 21.12 54.33 47.34 23.97 18.62 12.82 2.52%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.98 3.87 3.34 2.69 2.47 2.08 0.31%
Adjusted Per Share Value based on latest NOSH - 386,418
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 44.12 56.93 61.15 54.55 26.66 19.59 13.58 21.67%
EPS 14.50 19.51 20.28 17.63 8.93 6.94 4.68 20.71%
DPS 0.00 0.00 1.87 0.00 0.00 0.00 0.00 -
NAPS 2.0913 1.8288 1.4443 1.244 1.0019 0.92 0.7593 18.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.11 1.54 4.68 2.10 1.40 1.36 1.62 -
P/RPS 2.48 2.50 2.86 1.43 1.96 2.59 4.36 -8.96%
P/EPS 7.55 7.29 8.61 4.44 5.84 7.30 12.64 -8.22%
EY 13.25 13.71 11.61 22.54 17.12 13.69 7.91 8.96%
DY 0.00 0.00 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.78 1.21 0.63 0.52 0.55 0.78 -6.52%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 28/11/14 27/11/13 27/11/12 29/11/11 24/11/10 -
Price 1.06 1.45 4.54 2.04 1.45 1.38 1.52 -
P/RPS 2.37 2.35 2.77 1.39 2.03 2.62 4.09 -8.68%
P/EPS 7.21 6.87 8.36 4.31 6.05 7.41 11.86 -7.95%
EY 13.87 14.57 11.97 23.21 16.53 13.49 8.43 8.64%
DY 0.00 0.00 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.73 1.17 0.61 0.54 0.56 0.73 -6.10%

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