[KSL] YoY Cumulative 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- 139.34%
YoY- 127.93%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 293,208 440,501 428,010 349,120 157,957 122,297 100,444 19.52%
PBT 122,832 201,008 184,142 150,400 68,599 50,593 46,548 17.53%
Tax -27,896 -49,229 -43,910 -35,860 -18,347 -8,654 -13,567 12.75%
NP 94,936 151,779 140,232 114,540 50,252 41,939 32,981 19.24%
-
NP to SH 94,936 151,779 140,232 114,540 50,252 41,939 32,981 19.24%
-
Tax Rate 22.71% 24.49% 23.85% 23.84% 26.75% 17.11% 29.15% -
Total Cost 198,272 288,722 287,778 234,580 107,705 80,358 67,463 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 - 18,913 - - - - - -
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 4.50% 8.03% 9.81% 9.38% 5.04% 4.56% 4.23% -
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 29.22 46.58 110.76 90.34 40.86 31.64 26.80 1.44%
EPS 9.46 16.05 36.29 29.64 13.00 10.85 8.80 1.21%
DPS 0.00 2.00 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 28.26 42.46 41.25 33.65 15.22 11.79 9.68 19.53%
EPS 9.15 14.63 13.52 11.04 4.84 4.04 3.18 19.24%
DPS 0.00 1.82 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 3.83 3.71 2.05 2.21 3.43 6.04 5.19 -4.93%
P/EPS 11.84 10.78 6.26 6.75 10.77 17.60 15.80 -4.69%
EY 8.45 9.28 15.99 14.82 9.29 5.68 6.33 4.92%
DY 0.00 1.16 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 3.83 3.07 3.46 2.14 3.48 5.03 5.75 -6.54%
P/EPS 11.84 8.91 10.55 6.51 10.92 14.65 17.50 -6.29%
EY 8.45 11.22 9.48 15.36 9.15 6.82 5.71 6.74%
DY 0.00 1.40 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