[KSL] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.84%
YoY- -4.2%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 679,761 553,187 757,207 748,530 692,160 345,632 240,263 18.90%
PBT 357,833 267,635 421,941 289,325 290,107 145,828 189,940 11.12%
Tax -61,515 -53,484 -87,592 -80,370 -71,992 -42,095 -44,885 5.38%
NP 296,318 214,151 334,349 208,955 218,115 103,733 145,055 12.63%
-
NP to SH 296,318 214,151 334,349 208,955 218,115 103,733 145,055 12.63%
-
Tax Rate 17.19% 19.98% 20.76% 27.78% 24.82% 28.87% 23.63% -
Total Cost 383,443 339,036 422,858 539,575 474,045 241,899 95,208 26.10%
-
Net Worth 2,475,103 2,168,763 1,919,841 1,496,136 1,290,636 1,039,119 954,208 17.20%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 45,233 19,329 - - 19,323 -
Div Payout % - - 13.53% 9.25% - - 13.32% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,475,103 2,168,763 1,919,841 1,496,136 1,290,636 1,039,119 954,208 17.20%
NOSH 1,037,508 1,037,508 969,616 386,598 386,418 386,289 386,319 17.88%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 43.59% 38.71% 44.16% 27.92% 31.51% 30.01% 60.37% -
ROE 11.97% 9.87% 17.42% 13.97% 16.90% 9.98% 15.20% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 66.19 54.07 78.09 193.62 179.12 89.47 62.19 1.04%
EPS 28.85 20.93 34.48 54.05 56.45 26.85 37.55 -4.29%
DPS 0.00 0.00 4.67 5.00 0.00 0.00 5.00 -
NAPS 2.41 2.12 1.98 3.87 3.34 2.69 2.47 -0.40%
Adjusted Per Share Value based on latest NOSH - 386,598
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 65.52 53.32 72.98 72.15 66.71 33.31 23.16 18.90%
EPS 28.56 20.64 32.23 20.14 21.02 10.00 13.98 12.63%
DPS 0.00 0.00 4.36 1.86 0.00 0.00 1.86 -
NAPS 2.3856 2.0904 1.8504 1.442 1.244 1.0016 0.9197 17.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.27 1.11 1.54 4.68 2.10 1.40 1.36 -
P/RPS 1.92 2.05 1.97 2.42 1.17 1.56 2.19 -2.16%
P/EPS 4.40 5.30 4.47 8.66 3.72 5.21 3.62 3.30%
EY 22.72 18.86 22.39 11.55 26.88 19.18 27.61 -3.19%
DY 0.00 0.00 3.03 1.07 0.00 0.00 3.68 -
P/NAPS 0.53 0.52 0.78 1.21 0.63 0.52 0.55 -0.61%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 28/11/16 27/11/15 28/11/14 27/11/13 27/11/12 29/11/11 -
Price 1.18 1.06 1.45 4.54 2.04 1.45 1.38 -
P/RPS 1.78 1.96 1.86 2.34 1.14 1.62 2.22 -3.61%
P/EPS 4.09 5.06 4.21 8.40 3.61 5.40 3.68 1.77%
EY 24.45 19.75 23.78 11.91 27.67 18.52 27.21 -1.76%
DY 0.00 0.00 3.22 1.10 0.00 0.00 3.62 -
P/NAPS 0.49 0.50 0.73 1.17 0.61 0.54 0.56 -2.19%

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