[KSL] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 33.35%
YoY- -3.79%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 468,144 448,405 457,705 590,626 634,445 565,919 276,629 9.15%
PBT 174,301 166,919 195,538 266,452 276,311 242,435 125,346 5.64%
Tax -41,437 -37,453 -45,053 -64,059 -65,950 -59,499 -32,718 4.01%
NP 132,864 129,466 150,485 202,393 210,361 182,936 92,628 6.19%
-
NP to SH 132,864 129,466 150,485 202,393 210,361 182,936 92,628 6.19%
-
Tax Rate 23.77% 22.44% 23.04% 24.04% 23.87% 24.54% 26.10% -
Total Cost 335,280 318,939 307,220 388,233 424,084 382,983 184,001 10.51%
-
Net Worth 2,695,622 2,475,103 2,169,696 1,897,434 1,498,429 1,290,676 1,039,504 17.20%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 19,359 - - -
Div Payout % - - - - 9.20% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,695,622 2,475,103 2,169,696 1,897,434 1,498,429 1,290,676 1,039,504 17.20%
NOSH 1,037,508 1,037,508 1,037,508 958,300 387,191 386,430 386,433 17.88%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 28.38% 28.87% 32.88% 34.27% 33.16% 32.33% 33.48% -
ROE 4.93% 5.23% 6.94% 10.67% 14.04% 14.17% 8.91% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 46.02 43.66 44.72 61.63 163.86 146.45 71.59 -7.09%
EPS 13.03 12.60 14.89 21.12 54.33 47.34 23.97 -9.65%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.65 2.41 2.12 1.98 3.87 3.34 2.69 -0.24%
Adjusted Per Share Value based on latest NOSH - 969,616
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 46.04 44.10 45.01 58.08 62.39 55.65 27.20 9.16%
EPS 13.07 12.73 14.80 19.90 20.69 17.99 9.11 6.19%
DPS 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
NAPS 2.6508 2.434 2.1337 1.8659 1.4735 1.2692 1.0222 17.20%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.815 1.27 1.11 1.54 4.68 2.10 1.40 -
P/RPS 1.77 2.91 2.48 2.50 2.86 1.43 1.96 -1.68%
P/EPS 6.24 10.07 7.55 7.29 8.61 4.44 5.84 1.10%
EY 16.03 9.93 13.25 13.71 11.61 22.54 17.12 -1.08%
DY 0.00 0.00 0.00 0.00 1.07 0.00 0.00 -
P/NAPS 0.31 0.53 0.52 0.78 1.21 0.63 0.52 -8.25%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 29/11/17 28/11/16 27/11/15 28/11/14 27/11/13 27/11/12 -
Price 0.695 1.18 1.06 1.45 4.54 2.04 1.45 -
P/RPS 1.51 2.70 2.37 2.35 2.77 1.39 2.03 -4.81%
P/EPS 5.32 9.36 7.21 6.87 8.36 4.31 6.05 -2.11%
EY 18.79 10.68 13.87 14.57 11.97 23.21 16.53 2.15%
DY 0.00 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 0.26 0.49 0.50 0.73 1.17 0.61 0.54 -11.46%

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