[KSL] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -1.16%
YoY- -14.07%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 176,670 220,092 215,025 83,450 78,846 46,908 40,065 28.04%
PBT 91,270 103,773 87,815 33,918 34,069 24,323 13,716 37.12%
Tax -21,975 -24,575 -21,132 -8,939 -4,999 -7,411 -3,828 33.79%
NP 69,295 79,198 66,683 24,979 29,070 16,912 9,888 38.31%
-
NP to SH 69,295 79,198 66,683 24,979 29,070 16,912 9,888 38.31%
-
Tax Rate 24.08% 23.68% 24.06% 26.35% 14.67% 30.47% 27.91% -
Total Cost 107,375 140,894 148,342 58,471 49,776 29,996 30,177 23.54%
-
Net Worth 1,911,586 1,429,427 1,220,847 997,613 920,034 803,126 679,140 18.81%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 19,115 - - - - - - -
Div Payout % 27.59% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,911,586 1,429,427 1,220,847 997,613 920,034 803,126 679,140 18.81%
NOSH 955,793 386,331 386,344 386,671 386,569 386,118 351,886 18.11%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 39.22% 35.98% 31.01% 29.93% 36.87% 36.05% 24.68% -
ROE 3.63% 5.54% 5.46% 2.50% 3.16% 2.11% 1.46% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.48 56.97 55.66 21.58 20.40 12.15 11.39 8.39%
EPS 7.25 20.50 17.26 6.46 7.52 4.38 2.81 17.10%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 3.70 3.16 2.58 2.38 2.08 1.93 0.59%
Adjusted Per Share Value based on latest NOSH - 386,671
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.03 21.21 20.73 8.04 7.60 4.52 3.86 28.05%
EPS 6.68 7.63 6.43 2.41 2.80 1.63 0.95 38.39%
DPS 1.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8425 1.3778 1.1767 0.9615 0.8868 0.7741 0.6546 18.81%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.73 2.27 2.00 1.40 1.91 1.39 1.06 -
P/RPS 9.36 3.98 3.59 6.49 9.36 11.44 9.31 0.08%
P/EPS 23.86 11.07 11.59 21.67 25.40 31.74 37.72 -7.34%
EY 4.19 9.03 8.63 4.61 3.94 3.15 2.65 7.93%
DY 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.61 0.63 0.54 0.80 0.67 0.55 7.93%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 26/08/14 28/08/13 28/08/12 23/08/11 24/08/10 25/08/09 -
Price 1.43 3.83 1.93 1.42 1.59 1.54 1.08 -
P/RPS 7.74 6.72 3.47 6.58 7.80 12.68 9.49 -3.33%
P/EPS 19.72 18.68 11.18 21.98 21.14 35.16 38.43 -10.51%
EY 5.07 5.35 8.94 4.55 4.73 2.84 2.60 11.76%
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.04 0.61 0.55 0.67 0.74 0.56 4.27%

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