[KSL] YoY 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- 39.34%
YoY- 166.96%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 139,375 176,670 220,092 215,025 83,450 78,846 46,908 19.88%
PBT 66,711 91,270 103,773 87,815 33,918 34,069 24,323 18.29%
Tax -15,134 -21,975 -24,575 -21,132 -8,939 -4,999 -7,411 12.62%
NP 51,577 69,295 79,198 66,683 24,979 29,070 16,912 20.40%
-
NP to SH 51,577 69,295 79,198 66,683 24,979 29,070 16,912 20.40%
-
Tax Rate 22.69% 24.08% 23.68% 24.06% 26.35% 14.67% 30.47% -
Total Cost 87,798 107,375 140,894 148,342 58,471 49,776 29,996 19.58%
-
Net Worth 2,123,758 1,911,586 1,429,427 1,220,847 997,613 920,034 803,126 17.57%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 19,115 - - - - - -
Div Payout % - 27.59% - - - - - -
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 2,123,758 1,911,586 1,429,427 1,220,847 997,613 920,034 803,126 17.57%
NOSH 1,011,313 955,793 386,331 386,344 386,671 386,569 386,118 17.38%
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 37.01% 39.22% 35.98% 31.01% 29.93% 36.87% 36.05% -
ROE 2.43% 3.63% 5.54% 5.46% 2.50% 3.16% 2.11% -
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 13.78 18.48 56.97 55.66 21.58 20.40 12.15 2.11%
EPS 5.10 7.25 20.50 17.26 6.46 7.52 4.38 2.56%
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 13.43 17.03 21.21 20.73 8.04 7.60 4.52 19.88%
EPS 4.97 6.68 7.63 6.43 2.41 2.80 1.63 20.39%
DPS 0.00 1.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.047 1.8425 1.3778 1.1767 0.9615 0.8868 0.7741 17.57%
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 8.13 9.36 3.98 3.59 6.49 9.36 11.44 -5.52%
P/EPS 21.96 23.86 11.07 11.59 21.67 25.40 31.74 -5.94%
EY 4.55 4.19 9.03 8.63 4.61 3.94 3.15 6.31%
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 8.13 7.74 6.72 3.47 6.58 7.80 12.68 -7.13%
P/EPS 21.96 19.72 18.68 11.18 21.98 21.14 35.16 -7.53%
EY 4.55 5.07 5.35 8.94 4.55 4.73 2.84 8.16%
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