[KSL] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -16.98%
YoY- 216.79%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 95,482 166,581 114,085 126,241 69,003 37,005 45,844 13.00%
PBT 75,921 155,489 13,014 47,672 20,482 98,211 59,422 4.16%
Tax -10,674 -23,533 -14,420 -12,493 -9,377 -25,112 -8,514 3.83%
NP 65,247 131,956 -1,406 35,179 11,105 73,099 50,908 4.22%
-
NP to SH 65,247 131,956 -1,406 35,179 11,105 73,099 50,908 4.22%
-
Tax Rate 14.06% 15.13% 110.80% 26.21% 45.78% 25.57% 14.33% -
Total Cost 30,235 34,625 115,491 91,062 57,898 -36,094 -5,064 -
-
Net Worth 2,012,197 1,044,708 1,278,169 772,857 772,784 877,272 702,584 19.15%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 26,117 - - - 19,323 17,564 -
Div Payout % - 19.79% - - - 26.43% 34.50% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,012,197 1,044,708 1,278,169 772,857 772,784 877,272 702,584 19.15%
NOSH 996,137 522,354 386,153 386,428 386,392 386,463 351,292 18.96%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 68.33% 79.21% -1.23% 27.87% 16.09% 197.54% 111.05% -
ROE 3.24% 12.63% -0.11% 4.55% 1.44% 8.33% 7.25% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.59 31.89 29.54 32.67 17.86 9.58 13.05 -5.00%
EPS 6.55 16.68 -0.36 9.10 2.87 18.92 14.49 -12.38%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 2.02 2.00 3.31 2.00 2.00 2.27 2.00 0.16%
Adjusted Per Share Value based on latest NOSH - 386,428
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.20 16.06 11.00 12.17 6.65 3.57 4.42 12.98%
EPS 6.29 12.72 -0.14 3.39 1.07 7.05 4.91 4.21%
DPS 0.00 2.52 0.00 0.00 0.00 1.86 1.69 -
NAPS 1.9395 1.0069 1.232 0.7449 0.7448 0.8456 0.6772 19.15%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.33 1.87 2.20 1.44 1.38 1.82 1.19 -
P/RPS 13.88 5.86 7.45 4.41 7.73 19.01 9.12 7.24%
P/EPS 20.31 7.40 -604.22 15.82 48.02 9.62 8.21 16.28%
EY 4.92 13.51 -0.17 6.32 2.08 10.39 12.18 -14.01%
DY 0.00 2.67 0.00 0.00 0.00 2.75 4.20 -
P/NAPS 0.66 0.94 0.66 0.72 0.69 0.80 0.60 1.60%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 26/02/14 27/02/13 01/03/12 25/02/11 25/02/10 -
Price 1.30 2.19 2.42 1.66 1.52 1.70 1.27 -
P/RPS 13.56 6.87 8.19 5.08 8.51 17.75 9.73 5.68%
P/EPS 19.85 8.67 -664.65 18.23 52.89 8.99 8.76 14.59%
EY 5.04 11.54 -0.15 5.48 1.89 11.13 11.41 -12.72%
DY 0.00 2.28 0.00 0.00 0.00 2.94 3.94 -
P/NAPS 0.64 1.10 0.73 0.83 0.76 0.75 0.64 0.00%

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