[KSL] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 13.55%
YoY- 110.27%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 553,187 757,207 748,530 692,160 345,632 240,263 186,690 19.82%
PBT 267,635 421,941 289,325 290,107 145,828 189,940 125,540 13.43%
Tax -53,484 -87,592 -80,370 -71,992 -42,095 -44,885 -26,078 12.70%
NP 214,151 334,349 208,955 218,115 103,733 145,055 99,462 13.62%
-
NP to SH 214,151 334,349 208,955 218,115 103,733 145,055 99,462 13.62%
-
Tax Rate 19.98% 20.76% 27.78% 24.82% 28.87% 23.63% 20.77% -
Total Cost 339,036 422,858 539,575 474,045 241,899 95,208 87,228 25.36%
-
Net Worth 2,168,763 1,919,841 1,496,136 1,290,636 1,039,119 954,208 803,767 17.97%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 45,233 19,329 - - 19,323 17,564 -
Div Payout % - 13.53% 9.25% - - 13.32% 17.66% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,168,763 1,919,841 1,496,136 1,290,636 1,039,119 954,208 803,767 17.97%
NOSH 1,037,508 969,616 386,598 386,418 386,289 386,319 386,426 17.87%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 38.71% 44.16% 27.92% 31.51% 30.01% 60.37% 53.28% -
ROE 9.87% 17.42% 13.97% 16.90% 9.98% 15.20% 12.37% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 54.07 78.09 193.62 179.12 89.47 62.19 48.31 1.89%
EPS 20.93 34.48 54.05 56.45 26.85 37.55 25.74 -3.38%
DPS 0.00 4.67 5.00 0.00 0.00 5.00 4.55 -
NAPS 2.12 1.98 3.87 3.34 2.69 2.47 2.08 0.31%
Adjusted Per Share Value based on latest NOSH - 386,418
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 53.32 72.98 72.15 66.71 33.31 23.16 17.99 19.83%
EPS 20.64 32.23 20.14 21.02 10.00 13.98 9.59 13.61%
DPS 0.00 4.36 1.86 0.00 0.00 1.86 1.69 -
NAPS 2.0904 1.8504 1.442 1.244 1.0016 0.9197 0.7747 17.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.11 1.54 4.68 2.10 1.40 1.36 1.62 -
P/RPS 2.05 1.97 2.42 1.17 1.56 2.19 3.35 -7.85%
P/EPS 5.30 4.47 8.66 3.72 5.21 3.62 6.29 -2.81%
EY 18.86 22.39 11.55 26.88 19.18 27.61 15.89 2.89%
DY 0.00 3.03 1.07 0.00 0.00 3.68 2.81 -
P/NAPS 0.52 0.78 1.21 0.63 0.52 0.55 0.78 -6.52%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 28/11/14 27/11/13 27/11/12 29/11/11 24/11/10 -
Price 1.06 1.45 4.54 2.04 1.45 1.38 1.52 -
P/RPS 1.96 1.86 2.34 1.14 1.62 2.22 3.15 -7.59%
P/EPS 5.06 4.21 8.40 3.61 5.40 3.68 5.91 -2.55%
EY 19.75 23.78 11.91 27.67 18.52 27.21 16.93 2.59%
DY 0.00 3.22 1.10 0.00 0.00 3.62 2.99 -
P/NAPS 0.50 0.73 1.17 0.61 0.54 0.56 0.73 -6.10%

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