[KSL] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 195.29%
YoY- 151.4%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 258,786 241,305 249,143 231,356 95,482 166,581 114,085 14.61%
PBT 135,493 143,067 114,764 190,929 75,921 155,489 13,014 47.74%
Tax -32,584 -51,840 -23,924 -26,897 -10,674 -23,533 -14,420 14.54%
NP 102,909 91,227 90,840 164,032 65,247 131,956 -1,406 -
-
NP to SH 102,909 91,227 90,840 164,032 65,247 131,956 -1,406 -
-
Tax Rate 24.05% 36.23% 20.85% 14.09% 14.06% 15.13% 110.80% -
Total Cost 155,877 150,078 158,303 67,324 30,235 34,625 115,491 5.12%
-
Net Worth 3,061,820 2,817,688 2,563,055 2,347,465 2,012,197 1,044,708 1,278,169 15.66%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - 26,117 - -
Div Payout % - - - - - 19.79% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 3,061,820 2,817,688 2,563,055 2,347,465 2,012,197 1,044,708 1,278,169 15.66%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 996,137 522,354 386,153 17.89%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 39.77% 37.81% 36.46% 70.90% 68.33% 79.21% -1.23% -
ROE 3.36% 3.24% 3.54% 6.99% 3.24% 12.63% -0.11% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 25.44 23.72 24.30 22.47 9.59 31.89 29.54 -2.45%
EPS 10.12 8.97 8.86 15.93 6.55 16.68 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.01 2.77 2.50 2.28 2.02 2.00 3.31 -1.57%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 24.94 23.26 24.01 22.30 9.20 16.06 11.00 14.61%
EPS 9.92 8.79 8.76 15.81 6.29 12.72 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 2.52 0.00 -
NAPS 2.9511 2.7158 2.4704 2.2626 1.9395 1.0069 1.232 15.66%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.755 0.71 1.07 1.01 1.33 1.87 2.20 -
P/RPS 2.97 2.99 4.40 4.49 13.88 5.86 7.45 -14.20%
P/EPS 7.46 7.92 12.08 6.34 20.31 7.40 -604.22 -
EY 13.40 12.63 8.28 15.77 4.92 13.51 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.25 0.26 0.43 0.44 0.66 0.94 0.66 -14.93%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 28/02/18 27/02/17 26/02/16 27/02/15 26/02/14 -
Price 0.71 0.825 1.02 1.13 1.30 2.19 2.42 -
P/RPS 2.79 3.48 4.20 5.03 13.56 6.87 8.19 -16.42%
P/EPS 7.02 9.20 11.51 7.09 19.85 8.67 -664.65 -
EY 14.25 10.87 8.69 14.10 5.04 11.54 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 2.28 0.00 -
P/NAPS 0.24 0.30 0.41 0.50 0.64 1.10 0.73 -16.91%

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