[KSL] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 84.01%
YoY- 8.23%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 153,833 686,108 590,626 440,501 263,831 801,026 634,445 -61.08%
PBT 56,121 342,373 266,452 201,008 109,738 431,800 276,311 -65.41%
Tax -12,762 -74,733 -64,059 -49,229 -27,254 -89,483 -65,950 -66.51%
NP 43,359 267,640 202,393 151,779 82,484 342,317 210,361 -65.07%
-
NP to SH 43,359 267,640 202,393 151,779 82,484 342,317 210,361 -65.07%
-
Tax Rate 22.74% 21.83% 24.04% 24.49% 24.84% 20.72% 23.87% -
Total Cost 110,474 418,468 388,233 288,722 181,347 458,709 424,084 -59.17%
-
Net Worth 2,052,793 1,981,791 1,897,434 1,891,327 1,804,922 856,214 1,498,429 23.32%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 18,913 - 21,089 19,359 -
Div Payout % - - - 12.46% - 6.16% 9.20% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,052,793 1,981,791 1,897,434 1,891,327 1,804,922 856,214 1,498,429 23.32%
NOSH 1,001,362 981,085 958,300 945,663 935,192 421,780 387,191 88.30%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 28.19% 39.01% 34.27% 34.46% 31.26% 42.73% 33.16% -
ROE 2.11% 13.50% 10.67% 8.03% 4.57% 39.98% 14.04% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.36 69.93 61.63 46.58 28.21 189.92 163.86 -79.33%
EPS 4.33 27.28 21.12 16.05 8.82 43.85 54.33 -81.45%
DPS 0.00 0.00 0.00 2.00 0.00 5.00 5.00 -
NAPS 2.05 2.02 1.98 2.00 1.93 2.03 3.87 -34.50%
Adjusted Per Share Value based on latest NOSH - 955,793
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.83 66.13 56.93 42.46 25.43 77.21 61.15 -61.07%
EPS 4.18 25.80 19.51 14.63 7.95 32.99 20.28 -65.07%
DPS 0.00 0.00 0.00 1.82 0.00 2.03 1.87 -
NAPS 1.9786 1.9101 1.8288 1.823 1.7397 0.8253 1.4443 23.32%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.32 1.33 1.54 1.73 2.17 1.87 4.68 -
P/RPS 8.59 1.90 2.50 3.71 7.69 0.98 2.86 108.03%
P/EPS 30.48 4.88 7.29 10.78 24.60 2.30 8.61 132.09%
EY 3.28 20.51 13.71 9.28 4.06 43.40 11.61 -56.91%
DY 0.00 0.00 0.00 1.16 0.00 2.67 1.07 -
P/NAPS 0.64 0.66 0.78 0.87 1.12 0.92 1.21 -34.57%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 1.13 1.30 1.45 1.43 1.78 2.19 4.54 -
P/RPS 7.36 1.86 2.35 3.07 6.31 1.15 2.77 91.72%
P/EPS 26.10 4.77 6.87 8.91 20.18 2.70 8.36 113.46%
EY 3.83 20.98 14.57 11.22 4.96 37.06 11.97 -53.18%
DY 0.00 0.00 0.00 1.40 0.00 2.28 1.10 -
P/NAPS 0.55 0.64 0.73 0.72 0.92 1.08 1.17 -39.51%

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