[KSL] QoQ 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- -102.06%
YoY- -104.0%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 206,435 220,092 207,918 114,085 216,799 215,025 134,095 33.29%
PBT 92,169 103,773 80,369 13,014 92,035 87,815 62,585 29.41%
Tax -22,040 -24,575 -19,335 -14,420 -23,639 -21,132 -14,728 30.79%
NP 70,129 79,198 61,034 -1,406 68,396 66,683 47,857 28.98%
-
NP to SH 70,129 79,198 61,034 -1,406 68,396 66,683 47,857 28.98%
-
Tax Rate 23.91% 23.68% 24.06% 110.80% 25.68% 24.06% 23.53% -
Total Cost 136,306 140,894 146,884 115,491 148,403 148,342 86,238 35.65%
-
Net Worth 1,496,136 1,429,427 1,348,156 1,278,169 1,290,636 1,220,847 1,154,902 18.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 19,329 - - - - - - -
Div Payout % 27.56% - - - - - - -
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 1,496,136 1,429,427 1,348,156 1,278,169 1,290,636 1,220,847 1,154,902 18.81%
NOSH 386,598 386,331 386,291 386,153 386,418 386,344 386,255 0.05%
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 33.97% 35.98% 29.35% -1.23% 31.55% 31.01% 35.69% -
ROE 4.69% 5.54% 4.53% -0.11% 5.30% 5.46% 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 53.40 56.97 53.82 29.54 56.10 55.66 34.72 33.20%
EPS 18.14 20.50 15.80 -0.36 17.70 17.26 12.39 28.90%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.87 3.70 3.49 3.31 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 19.90 21.21 20.04 11.00 20.90 20.73 12.92 33.33%
EPS 6.76 7.63 5.88 -0.14 6.59 6.43 4.61 29.04%
DPS 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.442 1.3778 1.2994 1.232 1.244 1.1767 1.1132 18.81%
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 8.76 3.98 3.92 7.45 3.74 3.59 5.85 30.85%
P/EPS 25.80 11.07 13.35 -604.22 11.86 11.59 16.38 35.33%
EY 3.88 9.03 7.49 -0.17 8.43 8.63 6.10 -26.01%
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 8.50 6.72 4.01 8.19 3.64 3.47 6.34 21.56%
P/EPS 25.03 18.68 13.67 -664.65 11.53 11.18 17.76 25.67%
EY 4.00 5.35 7.31 -0.15 8.68 8.94 5.63 -20.36%
DY 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.04 0.62 0.73 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