[KSL] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 7.28%
YoY- -54.37%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 182,612 216,244 230,522 221,420 199,188 277,416 285,006 -25.65%
PBT 91,052 123,344 87,529 86,428 80,152 138,299 131,760 -21.81%
Tax -23,140 -32,843 -23,265 -22,540 -20,504 -20,130 -19,060 13.79%
NP 67,912 90,501 64,264 63,888 59,648 118,169 112,700 -28.63%
-
NP to SH 67,912 90,501 64,264 63,988 59,648 118,169 112,700 -28.63%
-
Tax Rate 25.41% 26.63% 26.58% 26.08% 25.58% 14.56% 14.47% -
Total Cost 114,700 125,743 166,258 157,532 139,540 159,247 172,306 -23.74%
-
Net Worth 669,257 652,216 609,967 616,624 598,605 585,680 550,902 13.83%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 17,627 - - - 28,396 - -
Div Payout % - 19.48% - - - 24.03% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 669,257 652,216 609,967 616,624 598,605 585,680 550,902 13.83%
NOSH 352,240 352,549 352,582 352,356 354,204 354,957 266,136 20.52%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 37.19% 41.85% 27.88% 28.85% 29.95% 42.60% 39.54% -
ROE 10.15% 13.88% 10.54% 10.38% 9.96% 20.18% 20.46% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 51.84 61.34 65.38 62.84 56.24 78.15 107.09 -38.32%
EPS 19.28 25.67 18.23 18.16 16.84 33.29 42.35 -40.79%
DPS 0.00 5.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.90 1.85 1.73 1.75 1.69 1.65 2.07 -5.54%
Adjusted Per Share Value based on latest NOSH - 352,206
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 17.96 21.27 22.67 21.77 19.59 27.28 28.03 -25.65%
EPS 6.68 8.90 6.32 6.29 5.87 11.62 11.08 -28.61%
DPS 0.00 1.73 0.00 0.00 0.00 2.79 0.00 -
NAPS 0.6581 0.6414 0.5998 0.6064 0.5887 0.576 0.5418 13.82%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.60 0.60 0.79 1.00 1.00 1.46 1.98 -
P/RPS 1.16 0.98 1.21 1.59 1.78 1.87 1.85 -26.72%
P/EPS 3.11 2.34 4.33 5.51 5.94 4.39 4.68 -23.82%
EY 32.13 42.78 23.07 18.16 16.84 22.80 21.39 31.12%
DY 0.00 8.33 0.00 0.00 0.00 5.48 0.00 -
P/NAPS 0.32 0.32 0.46 0.57 0.59 0.88 0.96 -51.89%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 24/02/09 24/11/08 25/08/08 26/05/08 27/02/08 26/11/07 -
Price 0.87 0.63 0.68 0.92 1.19 1.22 2.10 -
P/RPS 1.68 1.03 1.04 1.46 2.12 1.56 1.96 -9.75%
P/EPS 4.51 2.45 3.73 5.07 7.07 3.66 4.96 -6.13%
EY 22.16 40.75 26.80 19.74 14.15 27.29 20.17 6.46%
DY 0.00 7.94 0.00 0.00 0.00 6.56 0.00 -
P/NAPS 0.46 0.34 0.39 0.53 0.70 0.74 1.01 -40.77%

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