[KSL] YoY 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- 29.76%
YoY- 18.77%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 140,385 139,375 176,670 220,092 215,025 83,450 78,846 10.08%
PBT 53,921 66,711 91,270 103,773 87,815 33,918 34,069 7.94%
Tax -11,722 -15,134 -21,975 -24,575 -21,132 -8,939 -4,999 15.24%
NP 42,199 51,577 69,295 79,198 66,683 24,979 29,070 6.40%
-
NP to SH 42,199 51,577 69,295 79,198 66,683 24,979 29,070 6.40%
-
Tax Rate 21.74% 22.69% 24.08% 23.68% 24.06% 26.35% 14.67% -
Total Cost 98,186 87,798 107,375 140,894 148,342 58,471 49,776 11.97%
-
Net Worth 2,450,426 2,123,758 1,911,586 1,429,427 1,220,847 997,613 920,034 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 - - 19,115 - - - - -
Div Payout % - - 27.59% - - - - -
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 2,123,758 1,911,586 1,429,427 1,220,847 997,613 920,034 17.71%
NOSH 1,037,508 1,011,313 955,793 386,331 386,344 386,671 386,569 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 30.06% 37.01% 39.22% 35.98% 31.01% 29.93% 36.87% -
ROE 1.72% 2.43% 3.63% 5.54% 5.46% 2.50% 3.16% -
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 13.64 13.78 18.48 56.97 55.66 21.58 20.40 -6.48%
EPS 4.10 5.10 7.25 20.50 17.26 6.46 7.52 -9.60%
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 13.81 13.71 17.37 21.64 21.15 8.21 7.75 10.09%
EPS 4.15 5.07 6.81 7.79 6.56 2.46 2.86 6.39%
DPS 0.00 0.00 1.88 0.00 0.00 0.00 0.00 -
NAPS 2.4097 2.0885 1.8798 1.4057 1.2006 0.981 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 9.02 8.13 9.36 3.98 3.59 6.49 9.36 -0.61%
P/EPS 30.01 21.96 23.86 11.07 11.59 21.67 25.40 2.81%
EY 3.33 4.55 4.19 9.03 8.63 4.61 3.94 -2.76%
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 9.09 8.13 7.74 6.72 3.47 6.58 7.80 2.58%
P/EPS 30.25 21.96 19.72 18.68 11.18 21.98 21.14 6.14%
EY 3.31 4.55 5.07 5.35 8.94 4.55 4.73 -5.77%
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