[KSL] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -2.72%
YoY- 70.77%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 670,684 703,673 538,815 813,517 758,894 594,033 307,921 13.84%
PBT 259,252 387,777 260,373 448,666 289,191 254,819 130,217 12.15%
Tax -56,804 -68,739 -51,157 -94,802 -81,969 -62,724 -38,843 6.53%
NP 202,448 319,038 209,216 353,864 207,222 192,095 91,374 14.17%
-
NP to SH 202,448 319,038 209,216 353,864 207,222 192,095 91,374 14.17%
-
Tax Rate 21.91% 17.73% 19.65% 21.13% 28.34% 24.62% 29.83% -
Total Cost 468,236 384,635 329,599 459,653 551,672 401,938 216,547 13.70%
-
Net Worth 2,634,589 2,450,426 2,022,627 1,911,586 1,429,427 1,220,847 997,613 17.56%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 64,563 - - - -
Div Payout % - - - 18.25% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,634,589 2,450,426 2,022,627 1,911,586 1,429,427 1,220,847 997,613 17.56%
NOSH 1,037,508 1,037,508 1,011,313 955,793 386,331 386,344 386,671 17.87%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 30.19% 45.34% 38.83% 43.50% 27.31% 32.34% 29.67% -
ROE 7.68% 13.02% 10.34% 18.51% 14.50% 15.73% 9.16% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 65.93 68.34 53.28 85.11 196.44 153.76 79.63 -3.09%
EPS 19.90 30.99 20.69 37.02 53.64 49.72 23.63 -2.82%
DPS 0.00 0.00 0.00 6.75 0.00 0.00 0.00 -
NAPS 2.59 2.38 2.00 2.00 3.70 3.16 2.58 0.06%
Adjusted Per Share Value based on latest NOSH - 955,793
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 64.64 67.82 51.93 78.41 73.15 57.26 29.68 13.84%
EPS 19.51 30.75 20.17 34.11 19.97 18.52 8.81 14.16%
DPS 0.00 0.00 0.00 6.22 0.00 0.00 0.00 -
NAPS 2.5393 2.3618 1.9495 1.8425 1.3778 1.1767 0.9615 17.56%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.84 1.23 1.12 1.73 2.27 2.00 1.40 -
P/RPS 1.27 1.80 2.10 2.03 1.16 1.30 1.76 -5.29%
P/EPS 4.22 3.97 5.41 4.67 4.23 4.02 5.92 -5.48%
EY 23.69 25.19 18.47 21.40 23.63 24.86 16.88 5.80%
DY 0.00 0.00 0.00 3.90 0.00 0.00 0.00 -
P/NAPS 0.32 0.52 0.56 0.87 0.61 0.63 0.54 -8.34%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 26/08/16 28/08/15 26/08/14 28/08/13 28/08/12 -
Price 0.855 1.24 1.12 1.43 3.83 1.93 1.42 -
P/RPS 1.30 1.81 2.10 1.68 1.95 1.26 1.78 -5.10%
P/EPS 4.30 4.00 5.41 3.86 7.14 3.88 6.01 -5.42%
EY 23.28 24.99 18.47 25.89 14.00 25.76 16.64 5.75%
DY 0.00 0.00 0.00 4.72 0.00 0.00 0.00 -
P/NAPS 0.33 0.52 0.56 0.72 1.04 0.61 0.55 -8.15%

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