[KSL] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -30.77%
YoY- 25.55%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 697,548 597,873 615,640 669,740 689,061 610,273 586,416 12.22%
PBT 281,683 222,558 248,314 280,944 386,467 260,717 245,664 9.52%
Tax -61,377 -49,937 -55,040 -63,192 -71,950 -60,070 -55,792 6.54%
NP 220,306 172,621 193,274 217,752 314,517 200,646 189,872 10.38%
-
NP to SH 220,306 172,621 193,274 217,752 314,517 200,646 189,872 10.38%
-
Tax Rate 21.79% 22.44% 22.17% 22.49% 18.62% 23.04% 22.71% -
Total Cost 477,242 425,252 422,366 451,988 374,544 409,626 396,544 13.10%
-
Net Worth 2,563,055 2,475,103 2,450,426 2,427,768 2,347,465 2,169,696 2,107,458 13.89%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,563,055 2,475,103 2,450,426 2,427,768 2,347,465 2,169,696 2,107,458 13.89%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,003,551 2.23%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 31.58% 28.87% 31.39% 32.51% 45.64% 32.88% 32.38% -
ROE 8.60% 6.97% 7.89% 8.97% 13.40% 9.25% 9.01% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 68.04 58.21 59.79 64.55 66.93 59.63 58.43 10.65%
EPS 21.49 16.80 18.78 21.00 30.98 19.85 18.92 8.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.41 2.38 2.34 2.28 2.12 2.10 12.29%
Adjusted Per Share Value based on latest NOSH - 1,037,508
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 67.23 57.63 59.34 64.55 66.41 58.82 56.52 12.22%
EPS 21.23 16.64 18.63 20.99 30.31 19.34 18.30 10.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4704 2.3856 2.3618 2.34 2.2626 2.0913 2.0313 13.89%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.07 1.27 1.23 1.27 1.01 1.11 1.12 -
P/RPS 1.57 2.18 2.06 1.97 1.51 1.86 1.92 -12.52%
P/EPS 4.98 7.56 6.55 6.05 3.31 5.66 5.92 -10.85%
EY 20.08 13.23 15.26 16.53 30.25 17.66 16.89 12.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.52 0.54 0.44 0.52 0.53 -12.97%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 28/08/17 30/05/17 27/02/17 28/11/16 26/08/16 -
Price 1.02 1.18 1.24 1.21 1.13 1.06 1.12 -
P/RPS 1.50 2.03 2.07 1.87 1.69 1.78 1.92 -15.13%
P/EPS 4.75 7.02 6.61 5.77 3.70 5.41 5.92 -13.61%
EY 21.07 14.24 15.14 17.35 27.03 18.50 16.89 15.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.52 0.52 0.50 0.50 0.53 -15.69%

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