[KSL] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.48%
YoY- 97.5%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 856,020 831,672 680,004 754,558 698,240 536,380 402,870 65.50%
PBT 368,284 321,476 255,449 323,246 300,800 250,340 173,018 65.70%
Tax -87,820 -77,340 -73,919 -79,332 -71,720 -58,912 -45,211 55.86%
NP 280,464 244,136 181,530 243,914 229,080 191,428 127,807 69.11%
-
NP to SH 280,464 244,136 181,530 243,914 229,080 191,428 127,807 69.11%
-
Tax Rate 23.85% 24.06% 28.94% 24.54% 23.84% 23.53% 26.13% -
Total Cost 575,556 587,536 498,474 510,644 469,160 344,952 275,063 63.81%
-
Net Worth 1,429,755 1,348,156 1,290,732 1,290,676 1,221,141 1,154,902 1,109,059 18.50%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,429,755 1,348,156 1,290,732 1,290,676 1,221,141 1,154,902 1,109,059 18.50%
NOSH 386,420 386,291 386,446 386,430 386,437 386,255 386,431 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 32.76% 29.35% 26.70% 32.33% 32.81% 35.69% 31.72% -
ROE 19.62% 18.11% 14.06% 18.90% 18.76% 16.58% 11.52% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 221.53 215.30 175.96 195.26 180.69 138.87 104.25 65.51%
EPS 72.58 63.20 46.98 63.12 59.28 49.56 33.08 69.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.70 3.49 3.34 3.34 3.16 2.99 2.87 18.50%
Adjusted Per Share Value based on latest NOSH - 386,418
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 84.18 81.79 66.87 74.20 68.66 52.75 39.62 65.49%
EPS 27.58 24.01 17.85 23.99 22.53 18.82 12.57 69.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.406 1.3258 1.2693 1.2692 1.2009 1.1357 1.0906 18.50%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.27 2.11 2.20 2.10 2.00 2.03 1.44 -
P/RPS 1.02 0.98 1.25 1.08 1.11 1.46 1.38 -18.29%
P/EPS 3.13 3.34 4.68 3.33 3.37 4.10 4.35 -19.75%
EY 31.97 29.95 21.35 30.06 29.64 24.41 22.97 24.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.66 0.63 0.63 0.68 0.50 14.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 26/02/14 27/11/13 28/08/13 30/05/13 27/02/13 -
Price 3.83 2.16 2.42 2.04 1.93 2.20 1.66 -
P/RPS 1.73 1.00 1.38 1.04 1.07 1.58 1.59 5.80%
P/EPS 5.28 3.42 5.15 3.23 3.26 4.44 5.02 3.43%
EY 18.95 29.26 19.41 30.94 30.72 22.53 19.92 -3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.62 0.72 0.61 0.61 0.74 0.58 47.75%

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