[KSL] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 109.0%
YoY- 17.51%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 448,405 307,820 167,435 689,061 457,705 293,208 153,833 103.92%
PBT 166,919 124,157 70,236 386,467 195,538 122,832 56,121 106.68%
Tax -37,453 -27,520 -15,798 -71,950 -45,053 -27,896 -12,762 104.84%
NP 129,466 96,637 54,438 314,517 150,485 94,936 43,359 107.21%
-
NP to SH 129,466 96,637 54,438 314,517 150,485 94,936 43,359 107.21%
-
Tax Rate 22.44% 22.17% 22.49% 18.62% 23.04% 22.71% 22.74% -
Total Cost 318,939 211,183 112,997 374,544 307,220 198,272 110,474 102.62%
-
Net Worth 2,475,103 2,450,426 2,427,768 2,347,465 2,169,696 2,107,458 2,052,793 13.27%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,475,103 2,450,426 2,427,768 2,347,465 2,169,696 2,107,458 2,052,793 13.27%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,003,551 1,001,362 2.38%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 28.87% 31.39% 32.51% 45.64% 32.88% 32.38% 28.19% -
ROE 5.23% 3.94% 2.24% 13.40% 6.94% 4.50% 2.11% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 43.66 29.90 16.14 66.93 44.72 29.22 15.36 100.53%
EPS 12.60 9.39 5.25 30.98 14.89 9.46 4.33 103.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.38 2.34 2.28 2.12 2.10 2.05 11.37%
Adjusted Per Share Value based on latest NOSH - 1,037,508
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 43.22 29.67 16.14 66.41 44.12 28.26 14.83 103.89%
EPS 12.48 9.31 5.25 30.31 14.50 9.15 4.18 107.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3856 2.3618 2.34 2.2626 2.0913 2.0313 1.9786 13.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.27 1.23 1.27 1.01 1.11 1.12 1.32 -
P/RPS 2.91 4.11 7.87 1.51 2.48 3.83 8.59 -51.37%
P/EPS 10.07 13.10 24.20 3.31 7.55 11.84 30.48 -52.17%
EY 9.93 7.63 4.13 30.25 13.25 8.45 3.28 109.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.54 0.44 0.52 0.53 0.64 -11.80%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 28/08/17 30/05/17 27/02/17 28/11/16 26/08/16 26/05/16 -
Price 1.18 1.24 1.21 1.13 1.06 1.12 1.13 -
P/RPS 2.70 4.15 7.50 1.69 2.37 3.83 7.36 -48.72%
P/EPS 9.36 13.21 23.06 3.70 7.21 11.84 26.10 -49.49%
EY 10.68 7.57 4.34 27.03 13.87 8.45 3.83 97.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.52 0.50 0.50 0.53 0.55 -7.40%

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