[KSL] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 98.84%
YoY- 19.82%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 440,501 428,010 349,120 157,957 122,297 100,444 85,718 31.34%
PBT 201,008 184,142 150,400 68,599 50,593 46,548 36,479 32.88%
Tax -49,229 -43,910 -35,860 -18,347 -8,654 -13,567 -9,613 31.27%
NP 151,779 140,232 114,540 50,252 41,939 32,981 26,866 33.43%
-
NP to SH 151,779 140,232 114,540 50,252 41,939 32,981 26,866 33.43%
-
Tax Rate 24.49% 23.85% 23.84% 26.75% 17.11% 29.15% 26.35% -
Total Cost 288,722 287,778 234,580 107,705 80,358 67,463 58,852 30.33%
-
Net Worth 1,891,327 1,429,755 1,221,141 997,308 919,952 779,550 678,682 18.61%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 18,913 - - - - - - -
Div Payout % 12.46% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,891,327 1,429,755 1,221,141 997,308 919,952 779,550 678,682 18.61%
NOSH 945,663 386,420 386,437 386,553 386,534 374,784 351,649 17.91%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 34.46% 32.76% 32.81% 31.81% 34.29% 32.84% 31.34% -
ROE 8.03% 9.81% 9.38% 5.04% 4.56% 4.23% 3.96% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 46.58 110.76 90.34 40.86 31.64 26.80 24.38 11.38%
EPS 16.05 36.29 29.64 13.00 10.85 8.80 7.64 13.16%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 3.70 3.16 2.58 2.38 2.08 1.93 0.59%
Adjusted Per Share Value based on latest NOSH - 386,671
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 43.32 42.09 34.33 15.53 12.03 9.88 8.43 31.34%
EPS 14.93 13.79 11.26 4.94 4.12 3.24 2.64 33.46%
DPS 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8599 1.406 1.2009 0.9807 0.9047 0.7666 0.6674 18.61%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.73 2.27 2.00 1.40 1.91 1.39 1.06 -
P/RPS 3.71 2.05 2.21 3.43 6.04 5.19 4.35 -2.61%
P/EPS 10.78 6.26 6.75 10.77 17.60 15.80 13.87 -4.11%
EY 9.28 15.99 14.82 9.29 5.68 6.33 7.21 4.29%
DY 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.61 0.63 0.54 0.80 0.67 0.55 7.93%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 26/08/14 28/08/13 28/08/12 23/08/11 24/08/10 25/08/09 -
Price 1.43 3.83 1.93 1.42 1.59 1.54 1.08 -
P/RPS 3.07 3.46 2.14 3.48 5.03 5.75 4.43 -5.92%
P/EPS 8.91 10.55 6.51 10.92 14.65 17.50 14.14 -7.40%
EY 11.22 9.48 15.36 9.15 6.82 5.71 7.07 7.99%
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.04 0.61 0.55 0.67 0.74 0.56 4.27%

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