[KSL] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -5.51%
YoY- 60.01%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 717,287 679,761 553,187 757,207 748,530 692,160 345,632 12.93%
PBT 289,066 357,833 267,635 421,941 289,325 290,107 145,828 12.07%
Tax -65,361 -61,515 -53,484 -87,592 -80,370 -71,992 -42,095 7.60%
NP 223,705 296,318 214,151 334,349 208,955 218,115 103,733 13.65%
-
NP to SH 223,705 296,318 214,151 334,349 208,955 218,115 103,733 13.65%
-
Tax Rate 22.61% 17.19% 19.98% 20.76% 27.78% 24.82% 28.87% -
Total Cost 493,582 383,443 339,036 422,858 539,575 474,045 241,899 12.61%
-
Net Worth 2,695,622 2,475,103 2,168,763 1,919,841 1,496,136 1,290,636 1,039,119 17.21%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 45,233 19,329 - - -
Div Payout % - - - 13.53% 9.25% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,695,622 2,475,103 2,168,763 1,919,841 1,496,136 1,290,636 1,039,119 17.21%
NOSH 1,037,508 1,037,508 1,037,508 969,616 386,598 386,418 386,289 17.89%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 31.19% 43.59% 38.71% 44.16% 27.92% 31.51% 30.01% -
ROE 8.30% 11.97% 9.87% 17.42% 13.97% 16.90% 9.98% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 70.51 66.19 54.07 78.09 193.62 179.12 89.47 -3.88%
EPS 21.99 28.85 20.93 34.48 54.05 56.45 26.85 -3.27%
DPS 0.00 0.00 0.00 4.67 5.00 0.00 0.00 -
NAPS 2.65 2.41 2.12 1.98 3.87 3.34 2.69 -0.24%
Adjusted Per Share Value based on latest NOSH - 969,616
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 70.54 66.85 54.40 74.46 73.61 68.07 33.99 12.93%
EPS 22.00 29.14 21.06 32.88 20.55 21.45 10.20 13.66%
DPS 0.00 0.00 0.00 4.45 1.90 0.00 0.00 -
NAPS 2.6508 2.434 2.1327 1.8879 1.4713 1.2692 1.0219 17.20%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.815 1.27 1.11 1.54 4.68 2.10 1.40 -
P/RPS 1.16 1.92 2.05 1.97 2.42 1.17 1.56 -4.81%
P/EPS 3.71 4.40 5.30 4.47 8.66 3.72 5.21 -5.49%
EY 26.98 22.72 18.86 22.39 11.55 26.88 19.18 5.84%
DY 0.00 0.00 0.00 3.03 1.07 0.00 0.00 -
P/NAPS 0.31 0.53 0.52 0.78 1.21 0.63 0.52 -8.25%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 29/11/17 28/11/16 27/11/15 28/11/14 27/11/13 27/11/12 -
Price 0.695 1.18 1.06 1.45 4.54 2.04 1.45 -
P/RPS 0.99 1.78 1.96 1.86 2.34 1.14 1.62 -7.87%
P/EPS 3.16 4.09 5.06 4.21 8.40 3.61 5.40 -8.53%
EY 31.64 24.45 19.75 23.78 11.91 27.67 18.52 9.33%
DY 0.00 0.00 0.00 3.22 1.10 0.00 0.00 -
P/NAPS 0.26 0.49 0.50 0.73 1.17 0.61 0.54 -11.46%

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