[KSL] YoY Cumulative 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- -69.57%
YoY- 96.39%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 263,831 207,918 134,095 74,507 43,451 53,536 45,653 33.94%
PBT 109,738 80,369 62,585 34,681 16,524 22,225 22,763 29.95%
Tax -27,254 -19,335 -14,728 -9,408 -3,655 -6,156 -5,785 29.46%
NP 82,484 61,034 47,857 25,273 12,869 16,069 16,978 30.12%
-
NP to SH 82,484 61,034 47,857 25,273 12,869 16,069 16,978 30.12%
-
Tax Rate 24.84% 24.06% 23.53% 27.13% 22.12% 27.70% 25.41% -
Total Cost 181,347 146,884 86,238 49,234 30,582 37,467 28,675 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 4.57% 4.53% 4.14% 2.61% 1.44% 2.17% 2.54% -
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 28.21 53.82 34.72 19.28 11.24 14.76 12.96 13.83%
EPS 8.82 15.80 12.39 6.54 3.33 4.43 4.82 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 25.43 20.04 12.92 7.18 4.19 5.16 4.40 33.94%
EPS 7.95 5.88 4.61 2.44 1.24 1.55 1.64 30.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7397 1.2994 1.1132 0.9349 0.8604 0.7132 0.6451 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 7.69 3.92 5.85 7.31 16.45 10.03 4.63 8.81%
P/EPS 24.60 13.35 16.38 21.56 55.56 33.41 12.45 12.01%
EY 4.06 7.49 6.10 4.64 1.80 2.99 8.03 -10.73%
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 6.31 4.01 6.34 7.00 16.37 8.27 6.71 -1.01%
P/EPS 20.18 13.67 17.76 20.64 55.26 27.54 18.05 1.87%
EY 4.96 7.31 5.63 4.84 1.81 3.63 5.54 -1.82%
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