[KSL] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 21.71%
YoY- 96.39%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,055,324 831,672 536,380 298,028 173,804 214,144 182,612 33.94%
PBT 438,952 321,476 250,340 138,724 66,096 88,900 91,052 29.95%
Tax -109,016 -77,340 -58,912 -37,632 -14,620 -24,624 -23,140 29.46%
NP 329,936 244,136 191,428 101,092 51,476 64,276 67,912 30.12%
-
NP to SH 329,936 244,136 191,428 101,092 51,476 64,276 67,912 30.12%
-
Tax Rate 24.84% 24.06% 23.53% 27.13% 22.12% 27.70% 25.41% -
Total Cost 725,388 587,536 344,952 196,936 122,328 149,868 114,700 35.96%
-
Net Worth 1,804,922 1,348,156 1,154,902 969,957 892,714 739,972 669,257 17.97%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,804,922 1,348,156 1,154,902 969,957 892,714 739,972 669,257 17.97%
NOSH 935,192 386,291 386,255 386,437 386,456 362,731 352,240 17.66%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 31.26% 29.35% 35.69% 33.92% 29.62% 30.02% 37.19% -
ROE 18.28% 18.11% 16.58% 10.42% 5.77% 8.69% 10.15% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 112.85 215.30 138.87 77.12 44.97 59.04 51.84 13.83%
EPS 35.28 63.20 49.56 26.16 13.32 17.72 19.28 10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 3.49 2.99 2.51 2.31 2.04 1.90 0.26%
Adjusted Per Share Value based on latest NOSH - 386,437
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 103.78 81.79 52.75 29.31 17.09 21.06 17.96 33.93%
EPS 32.45 24.01 18.82 9.94 5.06 6.32 6.68 30.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7749 1.3258 1.1357 0.9538 0.8779 0.7277 0.6581 17.97%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.17 2.11 2.03 1.41 1.85 1.48 0.60 -
P/RPS 1.92 0.98 1.46 1.83 4.11 2.51 1.16 8.75%
P/EPS 6.15 3.34 4.10 5.39 13.89 8.35 3.11 12.02%
EY 16.26 29.95 24.41 18.55 7.20 11.97 32.13 -10.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.60 0.68 0.56 0.80 0.73 0.32 23.20%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 28/05/14 30/05/13 29/05/12 27/05/11 25/05/10 26/05/09 -
Price 1.78 2.16 2.20 1.35 1.84 1.22 0.87 -
P/RPS 1.58 1.00 1.58 1.75 4.09 2.07 1.68 -1.01%
P/EPS 5.05 3.42 4.44 5.16 13.81 6.88 4.51 1.90%
EY 19.82 29.26 22.53 19.38 7.24 14.52 22.16 -1.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.62 0.74 0.54 0.80 0.60 0.46 12.24%

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