[KSL] QoQ Cumulative 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- -0.77%
YoY- 42.03%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 634,445 428,010 207,918 680,004 565,919 349,120 134,095 181.56%
PBT 276,311 184,142 80,369 255,449 242,435 150,400 62,585 168.88%
Tax -65,950 -43,910 -19,335 -73,919 -59,499 -35,860 -14,728 171.42%
NP 210,361 140,232 61,034 181,530 182,936 114,540 47,857 168.09%
-
NP to SH 210,361 140,232 61,034 181,530 182,936 114,540 47,857 168.09%
-
Tax Rate 23.87% 23.85% 24.06% 28.94% 24.54% 23.84% 23.53% -
Total Cost 424,084 287,778 146,884 498,474 382,983 234,580 86,238 188.90%
-
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 19,359 - - - - - - -
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 14.04% 9.81% 4.53% 14.06% 14.17% 9.38% 4.14% -
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 163.86 110.76 53.82 175.96 146.45 90.34 34.72 181.09%
EPS 54.33 36.29 15.80 46.98 47.34 29.64 12.39 167.66%
DPS 5.00 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 61.15 41.25 20.04 65.54 54.55 33.65 12.92 181.62%
EPS 20.28 13.52 5.88 17.50 17.63 11.04 4.61 168.23%
DPS 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4443 1.3781 1.2994 1.2441 1.244 1.177 1.1132 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 2.86 2.05 3.92 1.25 1.43 2.21 5.85 -37.91%
P/EPS 8.61 6.26 13.35 4.68 4.44 6.75 16.38 -34.84%
EY 11.61 15.99 7.49 21.35 22.54 14.82 6.10 53.51%
DY 1.07 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 2.77 3.46 4.01 1.38 1.39 2.14 6.34 -42.39%
P/EPS 8.36 10.55 13.67 5.15 4.31 6.51 17.76 -39.46%
EY 11.97 9.48 7.31 19.41 23.21 15.36 5.63 65.26%
DY 1.10 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