[KSL] QoQ Cumulative 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- 59.71%
YoY- 97.5%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 428,010 207,918 680,004 565,919 349,120 134,095 402,870 4.12%
PBT 184,142 80,369 255,449 242,435 150,400 62,585 173,018 4.25%
Tax -43,910 -19,335 -73,919 -59,499 -35,860 -14,728 -45,211 -1.93%
NP 140,232 61,034 181,530 182,936 114,540 47,857 127,807 6.39%
-
NP to SH 140,232 61,034 181,530 182,936 114,540 47,857 127,807 6.39%
-
Tax Rate 23.85% 24.06% 28.94% 24.54% 23.84% 23.53% 26.13% -
Total Cost 287,778 146,884 498,474 382,983 234,580 86,238 275,063 3.06%
-
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 9.81% 4.53% 14.06% 14.17% 9.38% 4.14% 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 110.76 53.82 175.96 146.45 90.34 34.72 104.25 4.13%
EPS 36.29 15.80 46.98 47.34 29.64 12.39 33.08 6.38%
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 42.09 20.45 66.87 55.65 34.33 13.19 39.62 4.12%
EPS 13.79 6.00 17.85 17.99 11.26 4.71 12.57 6.38%
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 2.05 3.92 1.25 1.43 2.21 5.85 1.38 30.28%
P/EPS 6.26 13.35 4.68 4.44 6.75 16.38 4.35 27.54%
EY 15.99 7.49 21.35 22.54 14.82 6.10 22.97 -21.50%
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 3.46 4.01 1.38 1.39 2.14 6.34 1.59 68.16%
P/EPS 10.55 13.67 5.15 4.31 6.51 17.76 5.02 64.29%
EY 9.48 7.31 19.41 23.21 15.36 5.63 19.92 -39.12%
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