[KSL] YoY Cumulative 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- 71.57%
YoY- 48.2%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 634,445 565,919 276,629 203,258 140,846 140,335 172,892 24.18%
PBT 276,311 242,435 125,346 91,729 66,118 55,824 65,647 27.05%
Tax -65,950 -59,499 -32,718 -19,773 -17,564 -15,344 -17,449 24.79%
NP 210,361 182,936 92,628 71,956 48,554 40,480 48,198 27.82%
-
NP to SH 210,361 182,936 92,628 71,956 48,554 40,480 48,198 27.82%
-
Tax Rate 23.87% 24.54% 26.10% 21.56% 26.56% 27.49% 26.58% -
Total Cost 424,084 382,983 184,001 131,302 92,292 99,855 124,694 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 19,359 - - - - - - -
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 14.04% 14.17% 8.91% 7.54% 6.16% 5.97% 7.90% -
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 163.86 146.45 71.59 52.60 37.19 39.94 49.04 22.25%
EPS 54.33 47.34 23.97 18.62 12.82 11.52 13.67 25.84%
DPS 5.00 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 62.39 55.65 27.20 19.99 13.85 13.80 17.00 24.18%
EPS 20.69 17.99 9.11 7.08 4.77 3.98 4.74 27.82%
DPS 1.90 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 2.86 1.43 1.96 2.59 4.36 2.58 1.61 10.04%
P/EPS 8.61 4.44 5.84 7.30 12.64 8.94 5.78 6.86%
EY 11.61 22.54 17.12 13.69 7.91 11.18 17.30 -6.42%
DY 1.07 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 2.77 1.39 2.03 2.62 4.09 3.00 1.39 12.17%
P/EPS 8.36 4.31 6.05 7.41 11.86 10.42 4.97 9.04%
EY 11.97 23.21 16.53 13.49 8.43 9.60 20.10 -8.27%
DY 1.10 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