[KSL] QoQ 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- 195.29%
YoY- 151.4%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 140,585 140,385 167,435 231,356 164,497 139,375 153,833 -5.82%
PBT 42,762 53,921 70,236 190,929 72,706 66,711 56,121 -16.56%
Tax -9,933 -11,722 -15,798 -26,897 -17,157 -15,134 -12,762 -15.37%
NP 32,829 42,199 54,438 164,032 55,549 51,577 43,359 -16.91%
-
NP to SH 32,829 42,199 54,438 164,032 55,549 51,577 43,359 -16.91%
-
Tax Rate 23.23% 21.74% 22.49% 14.09% 23.60% 22.69% 22.74% -
Total Cost 107,756 98,186 112,997 67,324 108,948 87,798 110,474 -1.64%
-
Net Worth 2,475,103 2,450,426 2,427,768 2,347,465 2,169,696 2,123,758 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 2,123,758 2,052,793 13.27%
NOSH 1,037,508 1,037,508 1,037,508 1,037,508 1,037,508 1,011,313 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 23.35% 30.06% 32.51% 70.90% 33.77% 37.01% 28.19% -
ROE 1.33% 1.72% 2.24% 6.99% 2.56% 2.43% 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 13.69 13.64 16.14 22.47 16.07 13.78 15.36 -7.37%
EPS 3.20 4.10 5.25 15.93 5.43 5.10 4.33 -18.24%
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 13.55 13.53 16.14 22.30 15.86 13.43 14.83 -5.83%
EPS 3.16 4.07 5.25 15.81 5.35 4.97 4.18 -16.99%
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 2.047 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 9.28 9.02 7.87 4.49 6.91 8.13 8.59 5.28%
P/EPS 39.73 30.01 24.20 6.34 20.45 21.96 30.48 19.30%
EY 2.52 3.33 4.13 15.77 4.89 4.55 3.28 -16.10%
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 8.62 9.09 7.50 5.03 6.59 8.13 7.36 11.09%
P/EPS 36.91 30.25 23.06 7.09 19.53 21.96 26.10 25.96%
EY 2.71 3.31 4.34 14.10 5.12 4.55 3.83 -20.57%
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