[KSL] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 36.04%
YoY- 89.36%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 153,833 263,831 207,918 134,095 74,507 43,451 53,536 19.21%
PBT 56,121 109,738 80,369 62,585 34,681 16,524 22,225 16.67%
Tax -12,762 -27,254 -19,335 -14,728 -9,408 -3,655 -6,156 12.90%
NP 43,359 82,484 61,034 47,857 25,273 12,869 16,069 17.97%
-
NP to SH 43,359 82,484 61,034 47,857 25,273 12,869 16,069 17.97%
-
Tax Rate 22.74% 24.84% 24.06% 23.53% 27.13% 22.12% 27.70% -
Total Cost 110,474 181,347 146,884 86,238 49,234 30,582 37,467 19.72%
-
Net Worth 2,052,793 1,804,922 1,348,156 1,154,902 969,957 892,714 739,972 18.51%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,052,793 1,804,922 1,348,156 1,154,902 969,957 892,714 739,972 18.51%
NOSH 1,001,362 935,192 386,291 386,255 386,437 386,456 362,731 18.42%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 28.19% 31.26% 29.35% 35.69% 33.92% 29.62% 30.02% -
ROE 2.11% 4.57% 4.53% 4.14% 2.61% 1.44% 2.17% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.36 28.21 53.82 34.72 19.28 11.24 14.76 0.66%
EPS 4.33 8.82 15.80 12.39 6.54 3.33 4.43 -0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.93 3.49 2.99 2.51 2.31 2.04 0.08%
Adjusted Per Share Value based on latest NOSH - 386,255
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.83 25.43 20.04 12.92 7.18 4.19 5.16 19.21%
EPS 4.18 7.95 5.88 4.61 2.44 1.24 1.55 17.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9786 1.7397 1.2994 1.1132 0.9349 0.8604 0.7132 18.51%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.32 2.17 2.11 2.03 1.41 1.85 1.48 -
P/RPS 8.59 7.69 3.92 5.85 7.31 16.45 10.03 -2.54%
P/EPS 30.48 24.60 13.35 16.38 21.56 55.56 33.41 -1.51%
EY 3.28 4.06 7.49 6.10 4.64 1.80 2.99 1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.12 0.60 0.68 0.56 0.80 0.73 -2.16%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 28/05/14 30/05/13 29/05/12 27/05/11 25/05/10 -
Price 1.13 1.78 2.16 2.20 1.35 1.84 1.22 -
P/RPS 7.36 6.31 4.01 6.34 7.00 16.37 8.27 -1.92%
P/EPS 26.10 20.18 13.67 17.76 20.64 55.26 27.54 -0.89%
EY 3.83 4.96 7.31 5.63 4.84 1.81 3.63 0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.92 0.62 0.74 0.54 0.80 0.60 -1.43%

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