[KSL] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -25.58%
YoY- 42.03%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 845,926 856,020 831,672 680,004 754,558 698,240 536,380 35.45%
PBT 368,414 368,284 321,476 255,449 323,246 300,800 250,340 29.35%
Tax -87,933 -87,820 -77,340 -73,919 -79,332 -71,720 -58,912 30.57%
NP 280,481 280,464 244,136 181,530 243,914 229,080 191,428 28.97%
-
NP to SH 280,481 280,464 244,136 181,530 243,914 229,080 191,428 28.97%
-
Tax Rate 23.87% 23.85% 24.06% 28.94% 24.54% 23.84% 23.53% -
Total Cost 565,445 575,556 587,536 498,474 510,644 469,160 344,952 38.98%
-
Net Worth 1,498,429 1,429,755 1,348,156 1,290,732 1,290,676 1,221,141 1,154,902 18.93%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 25,812 - - - - - - -
Div Payout % 9.20% - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,498,429 1,429,755 1,348,156 1,290,732 1,290,676 1,221,141 1,154,902 18.93%
NOSH 387,191 386,420 386,291 386,446 386,430 386,437 386,255 0.16%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 33.16% 32.76% 29.35% 26.70% 32.33% 32.81% 35.69% -
ROE 18.72% 19.62% 18.11% 14.06% 18.90% 18.76% 16.58% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 218.48 221.53 215.30 175.96 195.26 180.69 138.87 35.23%
EPS 72.44 72.58 63.20 46.98 63.12 59.28 49.56 28.76%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.87 3.70 3.49 3.34 3.34 3.16 2.99 18.74%
Adjusted Per Share Value based on latest NOSH - 386,153
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 83.19 84.18 81.79 66.87 74.20 68.66 52.75 35.44%
EPS 27.58 27.58 24.01 17.85 23.99 22.53 18.82 28.98%
DPS 2.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4735 1.406 1.3258 1.2693 1.2692 1.2009 1.1357 18.93%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.68 2.27 2.11 2.20 2.10 2.00 2.03 -
P/RPS 2.14 1.02 0.98 1.25 1.08 1.11 1.46 29.00%
P/EPS 6.46 3.13 3.34 4.68 3.33 3.37 4.10 35.36%
EY 15.48 31.97 29.95 21.35 30.06 29.64 24.41 -26.16%
DY 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.61 0.60 0.66 0.63 0.63 0.68 46.79%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 28/05/14 26/02/14 27/11/13 28/08/13 30/05/13 -
Price 4.54 3.83 2.16 2.42 2.04 1.93 2.20 -
P/RPS 2.08 1.73 1.00 1.38 1.04 1.07 1.58 20.09%
P/EPS 6.27 5.28 3.42 5.15 3.23 3.26 4.44 25.84%
EY 15.96 18.95 29.26 19.41 30.94 30.72 22.53 -20.51%
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.04 0.62 0.72 0.61 0.61 0.74 35.67%

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