[KSL] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 14.93%
YoY- -19.41%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 856,939 753,827 462,458 303,317 167,766 194,062 212,100 26.18%
PBT 461,169 273,233 200,922 130,368 158,628 114,708 126,069 24.11%
Tax -97,402 -78,526 -50,531 -34,903 -40,175 -24,229 -33,502 19.45%
NP 363,767 194,707 150,391 95,465 118,453 90,479 92,567 25.60%
-
NP to SH 363,767 194,707 150,391 95,465 118,453 90,479 92,567 25.60%
-
Tax Rate 21.12% 28.74% 25.15% 26.77% 25.33% 21.12% 26.57% -
Total Cost 493,172 559,120 312,067 207,852 49,313 103,583 119,533 26.63%
-
Net Worth 1,804,922 1,348,156 1,154,902 969,957 892,714 725,462 669,257 17.97%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 45,447 - - - 19,323 17,564 17,625 17.09%
Div Payout % 12.49% - - - 16.31% 19.41% 19.04% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,804,922 1,348,156 1,154,902 969,957 892,714 725,462 669,257 17.97%
NOSH 935,192 386,291 386,255 386,437 386,456 362,731 352,240 17.66%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 42.45% 25.83% 32.52% 31.47% 70.61% 46.62% 43.64% -
ROE 20.15% 14.44% 13.02% 9.84% 13.27% 12.47% 13.83% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 91.63 195.14 119.73 78.49 43.41 53.50 60.21 7.24%
EPS 38.90 50.40 38.94 24.70 30.65 24.94 26.28 6.75%
DPS 4.86 0.00 0.00 0.00 5.00 4.84 5.00 -0.47%
NAPS 1.93 3.49 2.99 2.51 2.31 2.00 1.90 0.26%
Adjusted Per Share Value based on latest NOSH - 386,437
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 82.60 72.66 44.57 29.24 16.17 18.70 20.44 26.19%
EPS 35.06 18.77 14.50 9.20 11.42 8.72 8.92 25.61%
DPS 4.38 0.00 0.00 0.00 1.86 1.69 1.70 17.07%
NAPS 1.7397 1.2994 1.1132 0.9349 0.8604 0.6992 0.6451 17.97%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.17 2.11 2.03 1.41 1.85 1.48 0.60 -
P/RPS 2.37 1.08 1.70 1.80 4.26 2.77 1.00 15.45%
P/EPS 5.58 4.19 5.21 5.71 6.04 5.93 2.28 16.07%
EY 17.93 23.89 19.18 17.52 16.57 16.85 43.80 -13.82%
DY 2.24 0.00 0.00 0.00 2.70 3.27 8.33 -19.65%
P/NAPS 1.12 0.60 0.68 0.56 0.80 0.74 0.32 23.20%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 28/05/14 30/05/13 29/05/12 27/05/11 25/05/10 26/05/09 -
Price 1.78 2.16 2.20 1.35 1.84 1.22 0.87 -
P/RPS 1.94 1.11 1.84 1.72 4.24 2.28 1.44 5.09%
P/EPS 4.58 4.29 5.65 5.46 6.00 4.89 3.31 5.55%
EY 21.85 23.34 17.70 18.30 16.66 20.45 30.21 -5.25%
DY 2.73 0.00 0.00 0.00 2.72 3.97 5.75 -11.67%
P/NAPS 0.92 0.62 0.74 0.54 0.80 0.61 0.46 12.24%

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