[KSL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -69.57%
YoY- 96.39%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 402,870 276,629 157,957 74,507 272,261 203,258 122,297 120.59%
PBT 173,018 125,346 68,599 34,681 112,211 91,729 50,593 126.14%
Tax -45,211 -32,718 -18,347 -9,408 -29,150 -19,773 -8,654 199.57%
NP 127,807 92,628 50,252 25,273 83,061 71,956 41,939 109.48%
-
NP to SH 127,807 92,628 50,252 25,273 83,061 71,956 41,939 109.48%
-
Tax Rate 26.13% 26.10% 26.75% 27.13% 25.98% 21.56% 17.11% -
Total Cost 275,063 184,001 107,705 49,234 189,200 131,302 80,358 126.28%
-
Net Worth 1,109,059 1,039,504 997,308 969,957 946,766 954,518 919,952 13.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,109,059 1,039,504 997,308 969,957 946,766 954,518 919,952 13.20%
NOSH 386,431 386,433 386,553 386,437 386,435 386,444 386,534 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 31.72% 33.48% 31.81% 33.92% 30.51% 35.40% 34.29% -
ROE 11.52% 8.91% 5.04% 2.61% 8.77% 7.54% 4.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 104.25 71.59 40.86 19.28 70.45 52.60 31.64 120.62%
EPS 33.08 23.97 13.00 6.54 21.50 18.62 10.85 109.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.69 2.58 2.51 2.45 2.47 2.38 13.22%
Adjusted Per Share Value based on latest NOSH - 386,437
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.83 26.66 15.22 7.18 26.24 19.59 11.79 120.56%
EPS 12.32 8.93 4.84 2.44 8.01 6.94 4.04 109.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.069 1.0019 0.9613 0.9349 0.9125 0.92 0.8867 13.21%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.44 1.40 1.40 1.41 1.38 1.36 1.91 -
P/RPS 1.38 1.96 3.43 7.31 1.96 2.59 6.04 -62.45%
P/EPS 4.35 5.84 10.77 21.56 6.42 7.30 17.60 -60.44%
EY 22.97 17.12 9.29 4.64 15.58 13.69 5.68 152.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.54 0.56 0.56 0.55 0.80 -26.79%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 29/05/12 01/03/12 29/11/11 23/08/11 -
Price 1.66 1.45 1.42 1.35 1.52 1.38 1.59 -
P/RPS 1.59 2.03 3.48 7.00 2.16 2.62 5.03 -53.43%
P/EPS 5.02 6.05 10.92 20.64 7.07 7.41 14.65 -50.87%
EY 19.92 16.53 9.15 4.84 14.14 13.49 6.82 103.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.55 0.54 0.62 0.56 0.67 -9.12%

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