[KSL] YoY 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- 2.57%
YoY- 61.4%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 164,497 150,125 206,435 216,799 118,672 80,961 40,402 26.33%
PBT 72,706 65,444 92,169 92,035 56,747 41,136 19,570 24.42%
Tax -17,157 -14,830 -22,040 -23,639 -14,371 -11,119 -3,997 27.45%
NP 55,549 50,614 70,129 68,396 42,376 30,017 15,573 23.58%
-
NP to SH 55,549 50,614 70,129 68,396 42,376 30,017 15,573 23.58%
-
Tax Rate 23.60% 22.66% 23.91% 25.68% 25.32% 27.03% 20.42% -
Total Cost 108,948 99,511 136,306 148,403 76,296 50,944 24,829 27.92%
-
Net Worth 2,169,696 1,919,841 1,496,136 1,290,636 1,039,119 954,208 803,767 17.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 19,329 - - - - -
Div Payout % - - 27.56% - - - - -
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 1,919,841 1,496,136 1,290,636 1,039,119 954,208 803,767 17.98%
NOSH 1,037,508 969,616 386,598 386,418 386,289 386,319 386,426 17.87%
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 33.77% 33.71% 33.97% 31.55% 35.71% 37.08% 38.55% -
ROE 2.56% 2.64% 4.69% 5.30% 4.08% 3.15% 1.94% -
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 16.07 15.48 53.40 56.10 30.72 20.96 10.46 7.41%
EPS 5.43 5.22 18.14 17.70 10.97 7.77 4.03 5.09%
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 16.18 14.76 20.30 21.32 11.67 7.96 3.97 26.35%
EPS 5.46 4.98 6.90 6.73 4.17 2.95 1.53 23.59%
DPS 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
NAPS 2.1337 1.8879 1.4713 1.2692 1.0219 0.9384 0.7904 17.98%
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 6.91 9.95 8.76 3.74 4.56 6.49 15.49 -12.57%
P/EPS 20.45 29.50 25.80 11.86 12.76 17.50 40.20 -10.64%
EY 4.89 3.39 3.88 8.43 7.84 5.71 2.49 11.89%
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 6.59 9.37 8.50 3.64 4.72 6.58 14.54 -12.34%
P/EPS 19.53 27.78 25.03 11.53 13.22 17.76 37.72 -10.38%
EY 5.12 3.60 4.00 8.68 7.57 5.63 2.65 11.59%
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