[KSL] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 13.53%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 757,207 748,530 692,160 345,632 240,263 186,690 183,687 26.61%
PBT 421,941 289,325 290,107 145,828 189,940 125,540 113,521 24.44%
Tax -87,592 -80,370 -71,992 -42,095 -44,885 -26,078 -30,738 19.05%
NP 334,349 208,955 218,115 103,733 145,055 99,462 82,783 26.18%
-
NP to SH 334,349 208,955 218,115 103,733 145,055 99,462 82,783 26.18%
-
Tax Rate 20.76% 27.78% 24.82% 28.87% 23.63% 20.77% 27.08% -
Total Cost 422,858 539,575 474,045 241,899 95,208 87,228 100,904 26.96%
-
Net Worth 1,919,841 1,496,136 1,290,636 1,039,119 954,208 803,767 677,191 18.95%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 45,233 19,329 - - 19,323 17,564 17,625 17.00%
Div Payout % 13.53% 9.25% - - 13.32% 17.66% 21.29% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,919,841 1,496,136 1,290,636 1,039,119 954,208 803,767 677,191 18.95%
NOSH 969,616 386,598 386,418 386,289 386,319 386,426 350,876 18.45%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 44.16% 27.92% 31.51% 30.01% 60.37% 53.28% 45.07% -
ROE 17.42% 13.97% 16.90% 9.98% 15.20% 12.37% 12.22% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 78.09 193.62 179.12 89.47 62.19 48.31 52.35 6.88%
EPS 34.48 54.05 56.45 26.85 37.55 25.74 23.59 6.52%
DPS 4.67 5.00 0.00 0.00 5.00 4.55 5.00 -1.13%
NAPS 1.98 3.87 3.34 2.69 2.47 2.08 1.93 0.42%
Adjusted Per Share Value based on latest NOSH - 386,289
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 72.98 72.15 66.71 33.31 23.16 17.99 17.70 26.61%
EPS 32.23 20.14 21.02 10.00 13.98 9.59 7.98 26.18%
DPS 4.36 1.86 0.00 0.00 1.86 1.69 1.70 16.98%
NAPS 1.8504 1.442 1.244 1.0016 0.9197 0.7747 0.6527 18.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.54 4.68 2.10 1.40 1.36 1.62 1.03 -
P/RPS 1.97 2.42 1.17 1.56 2.19 3.35 1.97 0.00%
P/EPS 4.47 8.66 3.72 5.21 3.62 6.29 4.37 0.37%
EY 22.39 11.55 26.88 19.18 27.61 15.89 22.91 -0.38%
DY 3.03 1.07 0.00 0.00 3.68 2.81 4.85 -7.53%
P/NAPS 0.78 1.21 0.63 0.52 0.55 0.78 0.53 6.64%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 27/11/13 27/11/12 29/11/11 24/11/10 24/11/09 -
Price 1.45 4.54 2.04 1.45 1.38 1.52 1.20 -
P/RPS 1.86 2.34 1.14 1.62 2.22 3.15 2.29 -3.40%
P/EPS 4.21 8.40 3.61 5.40 3.68 5.91 5.09 -3.11%
EY 23.78 11.91 27.67 18.52 27.21 16.93 19.66 3.22%
DY 3.22 1.10 0.00 0.00 3.62 2.99 4.17 -4.21%
P/NAPS 0.73 1.17 0.61 0.54 0.56 0.73 0.62 2.75%

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