[KSL] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -4.29%
YoY- -30.04%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 462,458 402,870 345,632 307,921 303,317 272,261 240,263 54.67%
PBT 200,922 173,018 145,828 130,217 130,368 112,211 189,940 3.81%
Tax -50,531 -45,211 -42,095 -38,843 -34,903 -29,150 -44,885 8.21%
NP 150,391 127,807 103,733 91,374 95,465 83,061 145,055 2.43%
-
NP to SH 150,391 127,807 103,733 91,374 95,465 83,061 145,055 2.43%
-
Tax Rate 25.15% 26.13% 28.87% 29.83% 26.77% 25.98% 23.63% -
Total Cost 312,067 275,063 241,899 216,547 207,852 189,200 95,208 120.49%
-
Net Worth 1,154,902 772,857 1,039,119 997,613 969,957 772,784 954,208 13.55%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - 19,323 -
Div Payout % - - - - - - 13.32% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,154,902 772,857 1,039,119 997,613 969,957 772,784 954,208 13.55%
NOSH 386,255 386,428 386,289 386,671 386,437 386,392 386,319 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 32.52% 31.72% 30.01% 29.67% 31.47% 30.51% 60.37% -
ROE 13.02% 16.54% 9.98% 9.16% 9.84% 10.75% 15.20% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 119.73 104.25 89.47 79.63 78.49 70.46 62.19 54.69%
EPS 38.94 33.07 26.85 23.63 24.70 21.50 37.55 2.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.99 2.00 2.69 2.58 2.51 2.00 2.47 13.57%
Adjusted Per Share Value based on latest NOSH - 386,671
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 45.48 39.62 33.99 30.28 29.83 26.77 23.63 54.66%
EPS 14.79 12.57 10.20 8.99 9.39 8.17 14.26 2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
NAPS 1.1357 0.76 1.0219 0.981 0.9538 0.7599 0.9384 13.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.03 1.44 1.40 1.40 1.41 1.38 1.36 -
P/RPS 1.70 1.38 1.56 1.76 1.80 1.96 2.19 -15.52%
P/EPS 5.21 4.35 5.21 5.92 5.71 6.42 3.62 27.44%
EY 19.18 22.97 19.18 16.88 17.52 15.58 27.61 -21.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.68 -
P/NAPS 0.68 0.72 0.52 0.54 0.56 0.69 0.55 15.17%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 28/08/12 29/05/12 01/03/12 29/11/11 -
Price 2.20 1.66 1.45 1.42 1.35 1.52 1.38 -
P/RPS 1.84 1.59 1.62 1.78 1.72 2.16 2.22 -11.75%
P/EPS 5.65 5.02 5.40 6.01 5.46 7.07 3.68 33.05%
EY 17.70 19.92 18.52 16.64 18.30 14.14 27.21 -24.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.62 -
P/NAPS 0.74 0.83 0.54 0.55 0.54 0.76 0.56 20.39%

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