[KSL] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -2.63%
YoY- 30.92%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 753,827 462,458 303,317 167,766 194,062 212,100 223,916 22.41%
PBT 273,233 200,922 130,368 158,628 114,708 126,069 100,127 18.20%
Tax -78,526 -50,531 -34,903 -40,175 -24,229 -33,502 -21,989 23.62%
NP 194,707 150,391 95,465 118,453 90,479 92,567 78,138 16.42%
-
NP to SH 194,707 150,391 95,465 118,453 90,479 92,567 78,138 16.42%
-
Tax Rate 28.74% 25.15% 26.77% 25.33% 21.12% 26.57% 21.96% -
Total Cost 559,120 312,067 207,852 49,313 103,583 119,533 145,778 25.10%
-
Net Worth 1,348,156 1,154,902 969,957 892,714 725,462 669,257 598,605 14.48%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - 19,323 17,564 17,625 28,418 -
Div Payout % - - - 16.31% 19.41% 19.04% 36.37% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,348,156 1,154,902 969,957 892,714 725,462 669,257 598,605 14.48%
NOSH 386,291 386,255 386,437 386,456 362,731 352,240 354,204 1.45%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 25.83% 32.52% 31.47% 70.61% 46.62% 43.64% 34.90% -
ROE 14.44% 13.02% 9.84% 13.27% 12.47% 13.83% 13.05% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 195.14 119.73 78.49 43.41 53.50 60.21 63.22 20.65%
EPS 50.40 38.94 24.70 30.65 24.94 26.28 22.06 14.75%
DPS 0.00 0.00 0.00 5.00 4.84 5.00 8.02 -
NAPS 3.49 2.99 2.51 2.31 2.00 1.90 1.69 12.84%
Adjusted Per Share Value based on latest NOSH - 386,456
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 72.66 44.57 29.24 16.17 18.70 20.44 21.58 22.41%
EPS 18.77 14.50 9.20 11.42 8.72 8.92 7.53 16.43%
DPS 0.00 0.00 0.00 1.86 1.69 1.70 2.74 -
NAPS 1.2994 1.1132 0.9349 0.8604 0.6992 0.6451 0.577 14.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.11 2.03 1.41 1.85 1.48 0.60 1.00 -
P/RPS 1.08 1.70 1.80 4.26 2.77 1.00 1.58 -6.14%
P/EPS 4.19 5.21 5.71 6.04 5.93 2.28 4.53 -1.29%
EY 23.89 19.18 17.52 16.57 16.85 43.80 22.06 1.33%
DY 0.00 0.00 0.00 2.70 3.27 8.33 8.02 -
P/NAPS 0.60 0.68 0.56 0.80 0.74 0.32 0.59 0.28%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 29/05/12 27/05/11 25/05/10 26/05/09 26/05/08 -
Price 2.16 2.20 1.35 1.84 1.22 0.87 1.19 -
P/RPS 1.11 1.84 1.72 4.24 2.28 1.44 1.88 -8.40%
P/EPS 4.29 5.65 5.46 6.00 4.89 3.31 5.39 -3.73%
EY 23.34 17.70 18.30 16.66 20.45 30.21 18.54 3.91%
DY 0.00 0.00 0.00 2.72 3.97 5.75 6.74 -
P/NAPS 0.62 0.74 0.54 0.80 0.61 0.46 0.70 -2.00%

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