[KSL] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 32.24%
YoY- -21.82%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 457,705 293,208 153,833 686,108 590,626 440,501 263,831 44.23%
PBT 195,538 122,832 56,121 342,373 266,452 201,008 109,738 46.82%
Tax -45,053 -27,896 -12,762 -74,733 -64,059 -49,229 -27,254 39.67%
NP 150,485 94,936 43,359 267,640 202,393 151,779 82,484 49.14%
-
NP to SH 150,485 94,936 43,359 267,640 202,393 151,779 82,484 49.14%
-
Tax Rate 23.04% 22.71% 22.74% 21.83% 24.04% 24.49% 24.84% -
Total Cost 307,220 198,272 110,474 418,468 388,233 288,722 181,347 41.97%
-
Net Worth 2,169,696 2,107,458 2,052,793 1,981,791 1,897,434 1,891,327 1,804,922 13.01%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - 18,913 - -
Div Payout % - - - - - 12.46% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,169,696 2,107,458 2,052,793 1,981,791 1,897,434 1,891,327 1,804,922 13.01%
NOSH 1,037,508 1,003,551 1,001,362 981,085 958,300 945,663 935,192 7.14%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 32.88% 32.38% 28.19% 39.01% 34.27% 34.46% 31.26% -
ROE 6.94% 4.50% 2.11% 13.50% 10.67% 8.03% 4.57% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 44.72 29.22 15.36 69.93 61.63 46.58 28.21 35.84%
EPS 14.89 9.46 4.33 27.28 21.12 16.05 8.82 41.64%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.12 2.10 2.05 2.02 1.98 2.00 1.93 6.44%
Adjusted Per Share Value based on latest NOSH - 996,137
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 44.12 28.26 14.83 66.13 56.93 42.46 25.43 44.24%
EPS 14.50 9.15 4.18 25.80 19.51 14.63 7.95 49.11%
DPS 0.00 0.00 0.00 0.00 0.00 1.82 0.00 -
NAPS 2.0913 2.0313 1.9786 1.9101 1.8288 1.823 1.7397 13.01%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.11 1.12 1.32 1.33 1.54 1.73 2.17 -
P/RPS 2.48 3.83 8.59 1.90 2.50 3.71 7.69 -52.87%
P/EPS 7.55 11.84 30.48 4.88 7.29 10.78 24.60 -54.40%
EY 13.25 8.45 3.28 20.51 13.71 9.28 4.06 119.54%
DY 0.00 0.00 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 0.52 0.53 0.64 0.66 0.78 0.87 1.12 -39.95%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 26/08/16 26/05/16 26/02/16 27/11/15 28/08/15 29/05/15 -
Price 1.06 1.12 1.13 1.30 1.45 1.43 1.78 -
P/RPS 2.37 3.83 7.36 1.86 2.35 3.07 6.31 -47.85%
P/EPS 7.21 11.84 26.10 4.77 6.87 8.91 20.18 -49.55%
EY 13.87 8.45 3.83 20.98 14.57 11.22 4.96 98.11%
DY 0.00 0.00 0.00 0.00 0.00 1.40 0.00 -
P/NAPS 0.50 0.53 0.55 0.64 0.73 0.72 0.92 -33.32%

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