[KSL] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -11.45%
YoY- 2.53%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 140,585 164,497 150,125 206,435 216,799 118,672 80,961 9.62%
PBT 42,762 72,706 65,444 92,169 92,035 56,747 41,136 0.64%
Tax -9,933 -17,157 -14,830 -22,040 -23,639 -14,371 -11,119 -1.86%
NP 32,829 55,549 50,614 70,129 68,396 42,376 30,017 1.50%
-
NP to SH 32,829 55,549 50,614 70,129 68,396 42,376 30,017 1.50%
-
Tax Rate 23.23% 23.60% 22.66% 23.91% 25.68% 25.32% 27.03% -
Total Cost 107,756 108,948 99,511 136,306 148,403 76,296 50,944 13.28%
-
Net Worth 2,475,103 2,169,696 1,919,841 1,496,136 1,290,636 1,039,119 954,208 17.20%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 19,329 - - - -
Div Payout % - - - 27.56% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,475,103 2,169,696 1,919,841 1,496,136 1,290,636 1,039,119 954,208 17.20%
NOSH 1,037,508 1,037,508 969,616 386,598 386,418 386,289 386,319 17.88%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 23.35% 33.77% 33.71% 33.97% 31.55% 35.71% 37.08% -
ROE 1.33% 2.56% 2.64% 4.69% 5.30% 4.08% 3.15% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.69 16.07 15.48 53.40 56.10 30.72 20.96 -6.84%
EPS 3.20 5.43 5.22 18.14 17.70 10.97 7.77 -13.73%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.41 2.12 1.98 3.87 3.34 2.69 2.47 -0.40%
Adjusted Per Share Value based on latest NOSH - 386,598
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.82 16.18 14.76 20.30 21.32 11.67 7.96 9.62%
EPS 3.23 5.46 4.98 6.90 6.73 4.17 2.95 1.52%
DPS 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
NAPS 2.434 2.1337 1.8879 1.4713 1.2692 1.0219 0.9384 17.19%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.27 1.11 1.54 4.68 2.10 1.40 1.36 -
P/RPS 9.28 6.91 9.95 8.76 3.74 4.56 6.49 6.13%
P/EPS 39.73 20.45 29.50 25.80 11.86 12.76 17.50 14.62%
EY 2.52 4.89 3.39 3.88 8.43 7.84 5.71 -12.73%
DY 0.00 0.00 0.00 1.07 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.78 1.21 0.63 0.52 0.55 -0.61%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 28/11/16 27/11/15 28/11/14 27/11/13 27/11/12 29/11/11 -
Price 1.18 1.06 1.45 4.54 2.04 1.45 1.38 -
P/RPS 8.62 6.59 9.37 8.50 3.64 4.72 6.58 4.59%
P/EPS 36.91 19.53 27.78 25.03 11.53 13.22 17.76 12.95%
EY 2.71 5.12 3.60 4.00 8.68 7.57 5.63 -11.46%
DY 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.73 1.17 0.61 0.54 0.56 -2.19%

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