[KSL] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 17.67%
YoY- 57.54%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 576,110 856,939 753,827 462,458 303,317 167,766 194,062 19.86%
PBT 284,932 461,169 273,233 200,922 130,368 158,628 114,708 16.35%
Tax -57,998 -97,402 -78,526 -50,531 -34,903 -40,175 -24,229 15.64%
NP 226,934 363,767 194,707 150,391 95,465 118,453 90,479 16.54%
-
NP to SH 226,934 363,767 194,707 150,391 95,465 118,453 90,479 16.54%
-
Tax Rate 20.36% 21.12% 28.74% 25.15% 26.77% 25.33% 21.12% -
Total Cost 349,176 493,172 559,120 312,067 207,852 49,313 103,583 22.42%
-
Net Worth 2,052,793 1,804,922 1,348,156 1,154,902 969,957 892,714 725,462 18.91%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 19,115 45,447 - - - 19,323 17,564 1.41%
Div Payout % 8.42% 12.49% - - - 16.31% 19.41% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,052,793 1,804,922 1,348,156 1,154,902 969,957 892,714 725,462 18.91%
NOSH 1,001,362 935,192 386,291 386,255 386,437 386,456 362,731 18.42%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 39.39% 42.45% 25.83% 32.52% 31.47% 70.61% 46.62% -
ROE 11.05% 20.15% 14.44% 13.02% 9.84% 13.27% 12.47% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 57.53 91.63 195.14 119.73 78.49 43.41 53.50 1.21%
EPS 22.66 38.90 50.40 38.94 24.70 30.65 24.94 -1.58%
DPS 1.91 4.86 0.00 0.00 0.00 5.00 4.84 -14.34%
NAPS 2.05 1.93 3.49 2.99 2.51 2.31 2.00 0.41%
Adjusted Per Share Value based on latest NOSH - 386,255
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 55.53 82.60 72.66 44.57 29.24 16.17 18.70 19.86%
EPS 21.87 35.06 18.77 14.50 9.20 11.42 8.72 16.54%
DPS 1.84 4.38 0.00 0.00 0.00 1.86 1.69 1.42%
NAPS 1.9786 1.7397 1.2994 1.1132 0.9349 0.8604 0.6992 18.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.32 2.17 2.11 2.03 1.41 1.85 1.48 -
P/RPS 2.29 2.37 1.08 1.70 1.80 4.26 2.77 -3.11%
P/EPS 5.82 5.58 4.19 5.21 5.71 6.04 5.93 -0.31%
EY 17.17 17.93 23.89 19.18 17.52 16.57 16.85 0.31%
DY 1.45 2.24 0.00 0.00 0.00 2.70 3.27 -12.66%
P/NAPS 0.64 1.12 0.60 0.68 0.56 0.80 0.74 -2.38%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 28/05/14 30/05/13 29/05/12 27/05/11 25/05/10 -
Price 1.13 1.78 2.16 2.20 1.35 1.84 1.22 -
P/RPS 1.96 1.94 1.11 1.84 1.72 4.24 2.28 -2.48%
P/EPS 4.99 4.58 4.29 5.65 5.46 6.00 4.89 0.33%
EY 20.06 21.85 23.34 17.70 18.30 16.66 20.45 -0.32%
DY 1.69 2.73 0.00 0.00 0.00 2.72 3.97 -13.25%
P/NAPS 0.55 0.92 0.62 0.74 0.54 0.80 0.61 -1.70%

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