[KSL] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -33.55%
YoY- -47.43%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 231,356 164,497 139,375 153,833 95,482 150,125 176,670 19.59%
PBT 190,929 72,706 66,711 56,121 75,921 65,444 91,270 63.20%
Tax -26,897 -17,157 -15,134 -12,762 -10,674 -14,830 -21,975 14.35%
NP 164,032 55,549 51,577 43,359 65,247 50,614 69,295 77.15%
-
NP to SH 164,032 55,549 51,577 43,359 65,247 50,614 69,295 77.15%
-
Tax Rate 14.09% 23.60% 22.69% 22.74% 14.06% 22.66% 24.08% -
Total Cost 67,324 108,948 87,798 110,474 30,235 99,511 107,375 -26.64%
-
Net Worth 2,347,465 2,169,696 2,123,758 2,052,793 2,012,197 1,919,841 1,911,586 14.60%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - 19,115 -
Div Payout % - - - - - - 27.59% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,347,465 2,169,696 2,123,758 2,052,793 2,012,197 1,919,841 1,911,586 14.60%
NOSH 1,037,508 1,037,508 1,011,313 1,001,362 996,137 969,616 955,793 5.59%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 70.90% 33.77% 37.01% 28.19% 68.33% 33.71% 39.22% -
ROE 6.99% 2.56% 2.43% 2.11% 3.24% 2.64% 3.63% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 22.47 16.07 13.78 15.36 9.59 15.48 18.48 13.85%
EPS 15.93 5.43 5.10 4.33 6.55 5.22 7.25 68.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.28 2.12 2.10 2.05 2.02 1.98 2.00 9.08%
Adjusted Per Share Value based on latest NOSH - 1,001,362
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 22.30 15.86 13.43 14.83 9.20 14.47 17.03 19.59%
EPS 15.81 5.35 4.97 4.18 6.29 4.88 6.68 77.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.84 -
NAPS 2.2626 2.0913 2.047 1.9786 1.9395 1.8504 1.8425 14.60%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.01 1.11 1.12 1.32 1.33 1.54 1.73 -
P/RPS 4.49 6.91 8.13 8.59 13.88 9.95 9.36 -38.58%
P/EPS 6.34 20.45 21.96 30.48 20.31 29.50 23.86 -58.50%
EY 15.77 4.89 4.55 3.28 4.92 3.39 4.19 140.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.16 -
P/NAPS 0.44 0.52 0.53 0.64 0.66 0.78 0.87 -36.39%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 26/08/16 26/05/16 26/02/16 27/11/15 28/08/15 -
Price 1.13 1.06 1.12 1.13 1.30 1.45 1.43 -
P/RPS 5.03 6.59 8.13 7.36 13.56 9.37 7.74 -24.87%
P/EPS 7.09 19.53 21.96 26.10 19.85 27.78 19.72 -49.28%
EY 14.10 5.12 4.55 3.83 5.04 3.60 5.07 97.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
P/NAPS 0.50 0.50 0.53 0.55 0.64 0.73 0.72 -21.49%

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