[KSL] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -102.06%
YoY- -104.0%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 231,356 95,482 166,581 114,085 126,241 69,003 37,005 35.69%
PBT 190,929 75,921 155,489 13,014 47,672 20,482 98,211 11.70%
Tax -26,897 -10,674 -23,533 -14,420 -12,493 -9,377 -25,112 1.15%
NP 164,032 65,247 131,956 -1,406 35,179 11,105 73,099 14.40%
-
NP to SH 164,032 65,247 131,956 -1,406 35,179 11,105 73,099 14.40%
-
Tax Rate 14.09% 14.06% 15.13% 110.80% 26.21% 45.78% 25.57% -
Total Cost 67,324 30,235 34,625 115,491 91,062 57,898 -36,094 -
-
Net Worth 2,347,465 2,012,197 1,044,708 1,278,169 772,857 772,784 877,272 17.80%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 26,117 - - - 19,323 -
Div Payout % - - 19.79% - - - 26.43% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,347,465 2,012,197 1,044,708 1,278,169 772,857 772,784 877,272 17.80%
NOSH 1,037,508 996,137 522,354 386,153 386,428 386,392 386,463 17.87%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 70.90% 68.33% 79.21% -1.23% 27.87% 16.09% 197.54% -
ROE 6.99% 3.24% 12.63% -0.11% 4.55% 1.44% 8.33% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 22.47 9.59 31.89 29.54 32.67 17.86 9.58 15.25%
EPS 15.93 6.55 16.68 -0.36 9.10 2.87 18.92 -2.82%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.28 2.02 2.00 3.31 2.00 2.00 2.27 0.07%
Adjusted Per Share Value based on latest NOSH - 386,153
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 22.30 9.20 16.06 11.00 12.17 6.65 3.57 35.67%
EPS 15.81 6.29 12.72 -0.14 3.39 1.07 7.05 14.39%
DPS 0.00 0.00 2.52 0.00 0.00 0.00 1.86 -
NAPS 2.2626 1.9395 1.0069 1.232 0.7449 0.7448 0.8456 17.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.01 1.33 1.87 2.20 1.44 1.38 1.82 -
P/RPS 4.49 13.88 5.86 7.45 4.41 7.73 19.01 -21.36%
P/EPS 6.34 20.31 7.40 -604.22 15.82 48.02 9.62 -6.70%
EY 15.77 4.92 13.51 -0.17 6.32 2.08 10.39 7.19%
DY 0.00 0.00 2.67 0.00 0.00 0.00 2.75 -
P/NAPS 0.44 0.66 0.94 0.66 0.72 0.69 0.80 -9.47%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 27/02/15 26/02/14 27/02/13 01/03/12 25/02/11 -
Price 1.13 1.30 2.19 2.42 1.66 1.52 1.70 -
P/RPS 5.03 13.56 6.87 8.19 5.08 8.51 17.75 -18.93%
P/EPS 7.09 19.85 8.67 -664.65 18.23 52.89 8.99 -3.87%
EY 14.10 5.04 11.54 -0.15 5.48 1.89 11.13 4.01%
DY 0.00 0.00 2.28 0.00 0.00 0.00 2.94 -
P/NAPS 0.50 0.64 1.10 0.73 0.83 0.76 0.75 -6.52%

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