[KSL] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.38%
YoY- 48.2%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 845,926 754,558 368,838 271,010 187,794 187,113 230,522 24.18%
PBT 368,414 323,246 167,128 122,305 88,157 74,432 87,529 27.05%
Tax -87,933 -79,332 -43,624 -26,364 -23,418 -20,458 -23,265 24.79%
NP 280,481 243,914 123,504 95,941 64,738 53,973 64,264 27.82%
-
NP to SH 280,481 243,914 123,504 95,941 64,738 53,973 64,264 27.82%
-
Tax Rate 23.87% 24.54% 26.10% 21.56% 26.56% 27.49% 26.58% -
Total Cost 565,445 510,644 245,334 175,069 123,056 133,140 166,258 22.61%
-
Net Worth 1,498,429 1,290,676 1,039,504 954,518 787,771 678,180 609,967 16.15%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 25,812 - - - - - - -
Div Payout % 9.20% - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,498,429 1,290,676 1,039,504 954,518 787,771 678,180 609,967 16.15%
NOSH 387,191 386,430 386,433 386,444 378,736 351,388 352,582 1.57%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 33.16% 32.33% 33.48% 35.40% 34.47% 28.85% 27.88% -
ROE 18.72% 18.90% 11.88% 10.05% 8.22% 7.96% 10.54% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 218.48 195.26 95.45 70.13 49.58 53.25 65.38 22.26%
EPS 72.44 63.12 31.96 24.83 17.09 15.36 18.23 25.84%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.87 3.34 2.69 2.47 2.08 1.93 1.73 14.35%
Adjusted Per Share Value based on latest NOSH - 386,319
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 83.19 74.20 36.27 26.65 18.47 18.40 22.67 24.18%
EPS 27.58 23.99 12.15 9.43 6.37 5.31 6.32 27.81%
DPS 2.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4735 1.2692 1.0222 0.9387 0.7747 0.6669 0.5998 16.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.68 2.10 1.40 1.36 1.62 1.03 0.79 -
P/RPS 2.14 1.08 1.47 1.94 3.27 1.93 1.21 9.96%
P/EPS 6.46 3.33 4.38 5.48 9.48 6.71 4.33 6.89%
EY 15.48 30.06 22.83 18.25 10.55 14.91 23.07 -6.43%
DY 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.63 0.52 0.55 0.78 0.53 0.46 17.48%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 27/11/13 27/11/12 29/11/11 24/11/10 24/11/09 24/11/08 -
Price 4.54 2.04 1.45 1.38 1.52 1.20 0.68 -
P/RPS 2.08 1.04 1.52 1.97 3.07 2.25 1.04 12.24%
P/EPS 6.27 3.23 4.54 5.56 8.89 7.81 3.73 9.03%
EY 15.96 30.94 22.04 17.99 11.25 12.80 26.80 -8.27%
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.61 0.54 0.56 0.73 0.62 0.39 20.08%

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