[KSL] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 13.55%
YoY- 110.27%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 758,894 753,827 680,004 692,160 594,033 462,458 402,870 52.70%
PBT 289,191 273,233 255,449 290,107 254,819 200,922 173,018 40.97%
Tax -81,969 -78,526 -73,919 -71,992 -62,724 -50,531 -45,211 48.84%
NP 207,222 194,707 181,530 218,115 192,095 150,391 127,807 38.13%
-
NP to SH 207,222 194,707 181,530 218,115 192,095 150,391 127,807 38.13%
-
Tax Rate 28.34% 28.74% 28.94% 24.82% 24.62% 25.15% 26.13% -
Total Cost 551,672 559,120 498,474 474,045 401,938 312,067 275,063 59.24%
-
Net Worth 1,429,427 1,348,156 1,278,169 1,290,636 1,220,847 1,154,902 772,857 50.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,429,427 1,348,156 1,278,169 1,290,636 1,220,847 1,154,902 772,857 50.84%
NOSH 386,331 386,291 386,153 386,418 386,344 386,255 386,428 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 27.31% 25.83% 26.70% 31.51% 32.34% 32.52% 31.72% -
ROE 14.50% 14.44% 14.20% 16.90% 15.73% 13.02% 16.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 196.44 195.14 176.10 179.12 153.76 119.73 104.25 52.73%
EPS 53.64 50.40 47.01 56.45 49.72 38.94 33.07 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.70 3.49 3.31 3.34 3.16 2.99 2.00 50.87%
Adjusted Per Share Value based on latest NOSH - 386,418
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 73.15 72.66 65.54 66.71 57.26 44.57 38.83 52.71%
EPS 19.97 18.77 17.50 21.02 18.52 14.50 12.32 38.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3778 1.2994 1.232 1.244 1.1767 1.1132 0.7449 50.85%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.27 2.11 2.20 2.10 2.00 2.03 1.44 -
P/RPS 1.16 1.08 1.25 1.17 1.30 1.70 1.38 -10.96%
P/EPS 4.23 4.19 4.68 3.72 4.02 5.21 4.35 -1.85%
EY 23.63 23.89 21.37 26.88 24.86 19.18 22.97 1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.66 0.63 0.63 0.68 0.72 -10.49%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 26/02/14 27/11/13 28/08/13 30/05/13 27/02/13 -
Price 3.83 2.16 2.42 2.04 1.93 2.20 1.66 -
P/RPS 1.95 1.11 1.37 1.14 1.26 1.84 1.59 14.61%
P/EPS 7.14 4.29 5.15 3.61 3.88 5.65 5.02 26.55%
EY 14.00 23.34 19.43 27.67 25.76 17.70 19.92 -21.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.62 0.73 0.61 0.61 0.74 0.83 16.27%

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