[KSL] YoY Cumulative 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- -75.9%
YoY- 35.14%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 132,468 167,435 153,833 263,831 207,918 134,095 74,507 10.06%
PBT 46,663 70,236 56,121 109,738 80,369 62,585 34,681 5.06%
Tax -10,402 -15,798 -12,762 -27,254 -19,335 -14,728 -9,408 1.68%
NP 36,261 54,438 43,359 82,484 61,034 47,857 25,273 6.19%
-
NP to SH 36,261 54,438 43,359 82,484 61,034 47,857 25,273 6.19%
-
Tax Rate 22.29% 22.49% 22.74% 24.84% 24.06% 23.53% 27.13% -
Total Cost 96,207 112,997 110,474 181,347 146,884 86,238 49,234 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 1.39% 2.24% 2.11% 4.57% 4.53% 4.14% 2.61% -
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 12.94 16.14 15.36 28.21 53.82 34.72 19.28 -6.42%
EPS 3.54 5.25 4.33 8.82 15.80 12.39 6.54 -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 12.77 16.14 14.83 25.43 20.04 12.92 7.18 10.06%
EPS 3.50 5.25 4.18 7.95 5.88 4.61 2.44 6.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5157 2.34 1.9786 1.7397 1.2994 1.1132 0.9349 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 7.34 7.87 8.59 7.69 3.92 5.85 7.31 0.06%
P/EPS 26.82 24.20 30.48 24.60 13.35 16.38 21.56 3.70%
EY 3.73 4.13 3.28 4.06 7.49 6.10 4.64 -3.57%
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 7.03 7.50 7.36 6.31 4.01 6.34 7.00 0.07%
P/EPS 25.69 23.06 26.10 20.18 13.67 17.76 20.64 3.71%
EY 3.89 4.34 3.83 4.96 7.31 5.63 4.84 -3.57%
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