[KSL] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 19.67%
YoY- 127.93%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 586,416 881,002 856,020 698,240 315,914 244,594 200,888 19.52%
PBT 245,664 402,016 368,284 300,800 137,198 101,186 93,096 17.53%
Tax -55,792 -98,458 -87,820 -71,720 -36,694 -17,308 -27,134 12.75%
NP 189,872 303,558 280,464 229,080 100,504 83,878 65,962 19.24%
-
NP to SH 189,872 303,558 280,464 229,080 100,504 83,878 65,962 19.24%
-
Tax Rate 22.71% 24.49% 23.85% 23.84% 26.75% 17.11% 29.15% -
Total Cost 396,544 577,444 575,556 469,160 215,410 160,716 134,926 19.66%
-
Net Worth 2,107,458 1,891,327 1,429,755 1,221,141 997,308 919,952 779,550 18.01%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 37,826 - - - - - -
Div Payout % - 12.46% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,107,458 1,891,327 1,429,755 1,221,141 997,308 919,952 779,550 18.01%
NOSH 1,003,551 945,663 386,420 386,437 386,553 386,534 374,784 17.82%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 32.38% 34.46% 32.76% 32.81% 31.81% 34.29% 32.84% -
ROE 9.01% 16.05% 19.62% 18.76% 10.08% 9.12% 8.46% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 58.43 93.16 221.53 180.69 81.73 63.28 53.60 1.44%
EPS 18.92 32.10 72.58 59.28 26.00 21.70 17.60 1.21%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.00 3.70 3.16 2.58 2.38 2.08 0.15%
Adjusted Per Share Value based on latest NOSH - 386,344
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 56.52 84.92 82.51 67.30 30.45 23.58 19.36 19.53%
EPS 18.30 29.26 27.03 22.08 9.69 8.08 6.36 19.24%
DPS 0.00 3.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0313 1.823 1.3781 1.177 0.9613 0.8867 0.7514 18.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.12 1.73 2.27 2.00 1.40 1.91 1.39 -
P/RPS 1.92 1.86 1.02 1.11 1.71 3.02 2.59 -4.86%
P/EPS 5.92 5.39 3.13 3.37 5.38 8.80 7.90 -4.69%
EY 16.89 18.55 31.97 29.64 18.57 11.36 12.66 4.91%
DY 0.00 2.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.87 0.61 0.63 0.54 0.80 0.67 -3.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 26/08/14 28/08/13 28/08/12 23/08/11 24/08/10 -
Price 1.12 1.43 3.83 1.93 1.42 1.59 1.54 -
P/RPS 1.92 1.53 1.73 1.07 1.74 2.51 2.87 -6.47%
P/EPS 5.92 4.45 5.28 3.26 5.46 7.33 8.75 -6.29%
EY 16.89 22.45 18.95 30.72 18.31 13.65 11.43 6.71%
DY 0.00 2.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.72 1.04 0.61 0.55 0.67 0.74 -5.40%

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