[KSL] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -4.29%
YoY- -30.04%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 813,517 758,894 594,033 307,921 199,704 200,905 191,252 27.27%
PBT 448,666 289,191 254,819 130,217 168,374 125,315 116,609 25.16%
Tax -94,802 -81,969 -62,724 -38,843 -37,763 -27,812 -31,236 20.31%
NP 353,864 207,222 192,095 91,374 130,611 97,503 85,373 26.72%
-
NP to SH 353,864 207,222 192,095 91,374 130,611 97,503 85,373 26.72%
-
Tax Rate 21.13% 28.34% 24.62% 29.83% 22.43% 22.19% 26.79% -
Total Cost 459,653 551,672 401,938 216,547 69,093 103,402 105,879 27.70%
-
Net Worth 1,911,586 1,429,427 1,220,847 997,613 920,034 803,126 679,140 18.81%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 64,563 - - - 19,323 17,564 17,625 24.14%
Div Payout % 18.25% - - - 14.79% 18.01% 20.65% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,911,586 1,429,427 1,220,847 997,613 920,034 803,126 679,140 18.81%
NOSH 955,793 386,331 386,344 386,671 386,569 386,118 351,886 18.11%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 43.50% 27.31% 32.34% 29.67% 65.40% 48.53% 44.64% -
ROE 18.51% 14.50% 15.73% 9.16% 14.20% 12.14% 12.57% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 85.11 196.44 153.76 79.63 51.66 52.03 54.35 7.75%
EPS 37.02 53.64 49.72 23.63 33.79 25.25 24.26 7.29%
DPS 6.75 0.00 0.00 0.00 5.00 4.55 5.00 5.12%
NAPS 2.00 3.70 3.16 2.58 2.38 2.08 1.93 0.59%
Adjusted Per Share Value based on latest NOSH - 386,671
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 78.41 73.15 57.26 29.68 19.25 19.36 18.43 27.27%
EPS 34.11 19.97 18.52 8.81 12.59 9.40 8.23 26.72%
DPS 6.22 0.00 0.00 0.00 1.86 1.69 1.70 24.12%
NAPS 1.8425 1.3778 1.1767 0.9615 0.8868 0.7741 0.6546 18.81%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.73 2.27 2.00 1.40 1.91 1.39 1.06 -
P/RPS 2.03 1.16 1.30 1.76 3.70 2.67 1.95 0.67%
P/EPS 4.67 4.23 4.02 5.92 5.65 5.50 4.37 1.11%
EY 21.40 23.63 24.86 16.88 17.69 18.17 22.89 -1.11%
DY 3.90 0.00 0.00 0.00 2.62 3.27 4.72 -3.12%
P/NAPS 0.87 0.61 0.63 0.54 0.80 0.67 0.55 7.93%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 26/08/14 28/08/13 28/08/12 23/08/11 24/08/10 25/08/09 -
Price 1.43 3.83 1.93 1.42 1.59 1.54 1.08 -
P/RPS 1.68 1.95 1.26 1.78 3.08 2.96 1.99 -2.78%
P/EPS 3.86 7.14 3.88 6.01 4.71 6.10 4.45 -2.34%
EY 25.89 14.00 25.76 16.64 21.25 16.40 22.46 2.39%
DY 4.72 0.00 0.00 0.00 3.14 2.95 4.63 0.32%
P/NAPS 0.72 1.04 0.61 0.55 0.67 0.74 0.56 4.27%

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