[KSL] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 6.43%
YoY- 7.87%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 703,673 538,815 813,517 758,894 594,033 307,921 199,704 23.33%
PBT 387,777 260,373 448,666 289,191 254,819 130,217 168,374 14.90%
Tax -68,739 -51,157 -94,802 -81,969 -62,724 -38,843 -37,763 10.48%
NP 319,038 209,216 353,864 207,222 192,095 91,374 130,611 16.03%
-
NP to SH 319,038 209,216 353,864 207,222 192,095 91,374 130,611 16.03%
-
Tax Rate 17.73% 19.65% 21.13% 28.34% 24.62% 29.83% 22.43% -
Total Cost 384,635 329,599 459,653 551,672 401,938 216,547 69,093 33.09%
-
Net Worth 2,450,426 2,022,627 1,911,586 1,429,427 1,220,847 997,613 920,034 17.71%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 64,563 - - - 19,323 -
Div Payout % - - 18.25% - - - 14.79% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,450,426 2,022,627 1,911,586 1,429,427 1,220,847 997,613 920,034 17.71%
NOSH 1,037,508 1,011,313 955,793 386,331 386,344 386,671 386,569 17.86%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 45.34% 38.83% 43.50% 27.31% 32.34% 29.67% 65.40% -
ROE 13.02% 10.34% 18.51% 14.50% 15.73% 9.16% 14.20% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 68.34 53.28 85.11 196.44 153.76 79.63 51.66 4.76%
EPS 30.99 20.69 37.02 53.64 49.72 23.63 33.79 -1.43%
DPS 0.00 0.00 6.75 0.00 0.00 0.00 5.00 -
NAPS 2.38 2.00 2.00 3.70 3.16 2.58 2.38 0.00%
Adjusted Per Share Value based on latest NOSH - 386,331
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 69.20 52.99 80.00 74.63 58.42 30.28 19.64 23.33%
EPS 31.37 20.57 34.80 20.38 18.89 8.99 12.84 16.03%
DPS 0.00 0.00 6.35 0.00 0.00 0.00 1.90 -
NAPS 2.4097 1.989 1.8798 1.4057 1.2006 0.981 0.9047 17.71%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.23 1.12 1.73 2.27 2.00 1.40 1.91 -
P/RPS 1.80 2.10 2.03 1.16 1.30 1.76 3.70 -11.30%
P/EPS 3.97 5.41 4.67 4.23 4.02 5.92 5.65 -5.70%
EY 25.19 18.47 21.40 23.63 24.86 16.88 17.69 6.06%
DY 0.00 0.00 3.90 0.00 0.00 0.00 2.62 -
P/NAPS 0.52 0.56 0.87 0.61 0.63 0.54 0.80 -6.92%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 26/08/16 28/08/15 26/08/14 28/08/13 28/08/12 23/08/11 -
Price 1.24 1.12 1.43 3.83 1.93 1.42 1.59 -
P/RPS 1.81 2.10 1.68 1.95 1.26 1.78 3.08 -8.47%
P/EPS 4.00 5.41 3.86 7.14 3.88 6.01 4.71 -2.68%
EY 24.99 18.47 25.89 14.00 25.76 16.64 21.25 2.73%
DY 0.00 0.00 4.72 0.00 0.00 0.00 3.14 -
P/NAPS 0.52 0.56 0.72 1.04 0.61 0.55 0.67 -4.13%

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