[KSL] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -0.58%
YoY- 19.82%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 536,380 402,870 368,838 315,914 298,028 272,261 271,010 57.57%
PBT 250,340 173,018 167,128 137,198 138,724 112,211 122,305 61.13%
Tax -58,912 -45,211 -43,624 -36,694 -37,632 -29,150 -26,364 70.83%
NP 191,428 127,807 123,504 100,504 101,092 83,061 95,941 58.42%
-
NP to SH 191,428 127,807 123,504 100,504 101,092 83,061 95,941 58.42%
-
Tax Rate 23.53% 26.13% 26.10% 26.75% 27.13% 25.98% 21.56% -
Total Cost 344,952 275,063 245,334 215,410 196,936 189,200 175,069 57.10%
-
Net Worth 1,154,902 1,109,059 1,039,504 997,308 969,957 946,766 954,518 13.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,154,902 1,109,059 1,039,504 997,308 969,957 946,766 954,518 13.53%
NOSH 386,255 386,431 386,433 386,553 386,437 386,435 386,444 -0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 35.69% 31.72% 33.48% 31.81% 33.92% 30.51% 35.40% -
ROE 16.58% 11.52% 11.88% 10.08% 10.42% 8.77% 10.05% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 138.87 104.25 95.45 81.73 77.12 70.45 70.13 57.62%
EPS 49.56 33.08 31.96 26.00 26.16 21.50 24.83 58.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.87 2.69 2.58 2.51 2.45 2.47 13.57%
Adjusted Per Share Value based on latest NOSH - 386,671
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 52.75 39.62 36.27 31.07 29.31 26.77 26.65 57.58%
EPS 18.82 12.57 12.15 9.88 9.94 8.17 9.43 58.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1357 1.0906 1.0222 0.9807 0.9538 0.931 0.9387 13.52%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.03 1.44 1.40 1.40 1.41 1.38 1.36 -
P/RPS 1.46 1.38 1.47 1.71 1.83 1.96 1.94 -17.24%
P/EPS 4.10 4.35 4.38 5.38 5.39 6.42 5.48 -17.57%
EY 24.41 22.97 22.83 18.57 18.55 15.58 18.25 21.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.50 0.52 0.54 0.56 0.56 0.55 15.17%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 28/08/12 29/05/12 01/03/12 29/11/11 -
Price 2.20 1.66 1.45 1.42 1.35 1.52 1.38 -
P/RPS 1.58 1.59 1.52 1.74 1.75 2.16 1.97 -13.66%
P/EPS 4.44 5.02 4.54 5.46 5.16 7.07 5.56 -13.91%
EY 22.53 19.92 22.04 18.31 19.38 14.14 17.99 16.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.58 0.54 0.55 0.54 0.62 0.56 20.39%

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