[KSL] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -7.81%
YoY- -40.88%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 746,392 670,684 703,673 538,815 813,517 758,894 594,033 3.87%
PBT 341,799 259,252 387,777 260,373 448,666 289,191 254,819 5.01%
Tax -99,838 -56,804 -68,739 -51,157 -94,802 -81,969 -62,724 8.05%
NP 241,961 202,448 319,038 209,216 353,864 207,222 192,095 3.91%
-
NP to SH 241,961 202,448 319,038 209,216 353,864 207,222 192,095 3.91%
-
Tax Rate 29.21% 21.91% 17.73% 19.65% 21.13% 28.34% 24.62% -
Total Cost 504,431 468,236 384,635 329,599 459,653 551,672 401,938 3.85%
-
Net Worth 2,909,237 2,634,589 2,450,426 2,022,627 1,911,586 1,429,427 1,220,847 15.56%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 64,563 - - -
Div Payout % - - - - 18.25% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,909,237 2,634,589 2,450,426 2,022,627 1,911,586 1,429,427 1,220,847 15.56%
NOSH 1,037,508 1,037,508 1,037,508 1,011,313 955,793 386,331 386,344 17.88%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 32.42% 30.19% 45.34% 38.83% 43.50% 27.31% 32.34% -
ROE 8.32% 7.68% 13.02% 10.34% 18.51% 14.50% 15.73% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 73.38 65.93 68.34 53.28 85.11 196.44 153.76 -11.59%
EPS 23.79 19.90 30.99 20.69 37.02 53.64 49.72 -11.55%
DPS 0.00 0.00 0.00 0.00 6.75 0.00 0.00 -
NAPS 2.86 2.59 2.38 2.00 2.00 3.70 3.16 -1.64%
Adjusted Per Share Value based on latest NOSH - 1,011,313
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 71.94 64.64 67.82 51.93 78.41 73.15 57.26 3.87%
EPS 23.32 19.51 30.75 20.17 34.11 19.97 18.52 3.91%
DPS 0.00 0.00 0.00 0.00 6.22 0.00 0.00 -
NAPS 2.8041 2.5393 2.3618 1.9495 1.8425 1.3778 1.1767 15.56%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.78 0.84 1.23 1.12 1.73 2.27 2.00 -
P/RPS 1.06 1.27 1.80 2.10 2.03 1.16 1.30 -3.34%
P/EPS 3.28 4.22 3.97 5.41 4.67 4.23 4.02 -3.33%
EY 30.50 23.69 25.19 18.47 21.40 23.63 24.86 3.46%
DY 0.00 0.00 0.00 0.00 3.90 0.00 0.00 -
P/NAPS 0.27 0.32 0.52 0.56 0.87 0.61 0.63 -13.16%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 27/08/18 28/08/17 26/08/16 28/08/15 26/08/14 28/08/13 -
Price 0.80 0.855 1.24 1.12 1.43 3.83 1.93 -
P/RPS 1.09 1.30 1.81 2.10 1.68 1.95 1.26 -2.38%
P/EPS 3.36 4.30 4.00 5.41 3.86 7.14 3.88 -2.36%
EY 29.73 23.28 24.99 18.47 25.89 14.00 25.76 2.41%
DY 0.00 0.00 0.00 0.00 4.72 0.00 0.00 -
P/NAPS 0.28 0.33 0.52 0.56 0.72 1.04 0.61 -12.16%

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