[KSL] QoQ 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- 127.58%
YoY- 96.39%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 126,241 118,672 83,450 74,507 69,003 80,961 78,846 36.66%
PBT 47,672 56,747 33,918 34,681 20,482 41,136 34,069 24.97%
Tax -12,493 -14,371 -8,939 -9,408 -9,377 -11,119 -4,999 83.64%
NP 35,179 42,376 24,979 25,273 11,105 30,017 29,070 13.49%
-
NP to SH 35,179 42,376 24,979 25,273 11,105 30,017 29,070 13.49%
-
Tax Rate 26.21% 25.32% 26.35% 27.13% 45.78% 27.03% 14.67% -
Total Cost 91,062 76,296 58,471 49,234 57,898 50,944 49,776 49.30%
-
Net Worth 772,857 1,039,119 997,613 969,957 772,784 954,208 920,034 -10.92%
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 772,857 1,039,119 997,613 969,957 772,784 954,208 920,034 -10.92%
NOSH 386,428 386,289 386,671 386,437 386,392 386,319 386,569 -0.02%
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 27.87% 35.71% 29.93% 33.92% 16.09% 37.08% 36.87% -
ROE 4.55% 4.08% 2.50% 2.61% 1.44% 3.15% 3.16% -
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 32.67 30.72 21.58 19.28 17.86 20.96 20.40 36.68%
EPS 9.10 10.97 6.46 6.54 2.87 7.77 7.52 13.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.69 2.58 2.51 2.00 2.47 2.38 -10.90%
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 12.41 11.67 8.21 7.33 6.79 7.96 7.75 36.67%
EPS 3.46 4.17 2.46 2.49 1.09 2.95 2.86 13.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 1.0219 0.981 0.9538 0.7599 0.9384 0.9047 -10.92%
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 4.41 4.56 6.49 7.31 7.73 6.49 9.36 -39.31%
P/EPS 15.82 12.76 21.67 21.56 48.02 17.50 25.40 -26.96%
EY 6.32 7.84 4.61 4.64 2.08 5.71 3.94 36.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.52 0.54 0.56 0.69 0.55 0.80 -6.75%
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 5.08 4.72 6.58 7.00 8.51 6.58 7.80 -24.76%
P/EPS 18.23 13.22 21.98 20.64 52.89 17.76 21.14 -9.36%
EY 5.48 7.57 4.55 4.84 1.89 5.63 4.73 10.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.54 0.55 0.54 0.76 0.56 0.67 15.27%

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