[KSL] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 17.67%
YoY- 57.54%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 680,004 692,160 594,033 462,458 402,870 345,632 307,921 69.33%
PBT 255,449 290,107 254,819 200,922 173,018 145,828 130,217 56.51%
Tax -73,919 -71,992 -62,724 -50,531 -45,211 -42,095 -38,843 53.38%
NP 181,530 218,115 192,095 150,391 127,807 103,733 91,374 57.83%
-
NP to SH 181,530 218,115 192,095 150,391 127,807 103,733 91,374 57.83%
-
Tax Rate 28.94% 24.82% 24.62% 25.15% 26.13% 28.87% 29.83% -
Total Cost 498,474 474,045 401,938 312,067 275,063 241,899 216,547 74.07%
-
Net Worth 1,278,169 1,290,636 1,220,847 1,154,902 772,857 1,039,119 997,613 17.91%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,278,169 1,290,636 1,220,847 1,154,902 772,857 1,039,119 997,613 17.91%
NOSH 386,153 386,418 386,344 386,255 386,428 386,289 386,671 -0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.70% 31.51% 32.34% 32.52% 31.72% 30.01% 29.67% -
ROE 14.20% 16.90% 15.73% 13.02% 16.54% 9.98% 9.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 176.10 179.12 153.76 119.73 104.25 89.47 79.63 69.49%
EPS 47.01 56.45 49.72 38.94 33.07 26.85 23.63 57.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 3.34 3.16 2.99 2.00 2.69 2.58 18.01%
Adjusted Per Share Value based on latest NOSH - 386,255
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.87 68.07 58.42 45.48 39.62 33.99 30.28 69.33%
EPS 17.85 21.45 18.89 14.79 12.57 10.20 8.99 57.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2569 1.2692 1.2006 1.1357 0.76 1.0219 0.981 17.91%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.20 2.10 2.00 2.03 1.44 1.40 1.40 -
P/RPS 1.25 1.17 1.30 1.70 1.38 1.56 1.76 -20.34%
P/EPS 4.68 3.72 4.02 5.21 4.35 5.21 5.92 -14.46%
EY 21.37 26.88 24.86 19.18 22.97 19.18 16.88 16.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.63 0.68 0.72 0.52 0.54 14.27%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 30/05/13 27/02/13 27/11/12 28/08/12 -
Price 2.42 2.04 1.93 2.20 1.66 1.45 1.42 -
P/RPS 1.37 1.14 1.26 1.84 1.59 1.62 1.78 -15.97%
P/EPS 5.15 3.61 3.88 5.65 5.02 5.40 6.01 -9.75%
EY 19.43 27.67 25.76 17.70 19.92 18.52 16.64 10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.61 0.61 0.74 0.83 0.54 0.55 20.71%

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