[KSL] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.45%
YoY- -16.01%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 200,888 214,144 186,179 187,113 171,436 182,612 216,244 -4.80%
PBT 93,096 88,900 115,246 74,432 72,958 91,052 123,344 -17.14%
Tax -27,134 -24,624 -23,858 -20,458 -19,226 -23,140 -32,843 -11.98%
NP 65,962 64,276 91,388 53,973 53,732 67,912 90,501 -19.05%
-
NP to SH 65,962 64,276 91,388 53,973 53,732 67,912 90,501 -19.05%
-
Tax Rate 29.15% 27.70% 20.70% 27.49% 26.35% 25.41% 26.63% -
Total Cost 134,926 149,868 94,791 133,140 117,704 114,700 125,743 4.82%
-
Net Worth 779,550 739,972 730,782 678,180 678,682 669,257 652,216 12.66%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 17,566 - - - 17,627 -
Div Payout % - - 19.22% - - - 19.48% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 779,550 739,972 730,782 678,180 678,682 669,257 652,216 12.66%
NOSH 374,784 362,731 351,337 351,388 351,649 352,240 352,549 4.17%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 32.84% 30.02% 49.09% 28.85% 31.34% 37.19% 41.85% -
ROE 8.46% 8.69% 12.51% 7.96% 7.92% 10.15% 13.88% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.60 59.04 52.99 53.25 48.75 51.84 61.34 -8.62%
EPS 17.60 17.72 26.01 15.36 15.28 19.28 25.67 -22.29%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.08 2.04 2.08 1.93 1.93 1.90 1.85 8.14%
Adjusted Per Share Value based on latest NOSH - 350,876
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.36 20.64 17.94 18.03 16.52 17.60 20.84 -4.80%
EPS 6.36 6.20 8.81 5.20 5.18 6.55 8.72 -19.02%
DPS 0.00 0.00 1.69 0.00 0.00 0.00 1.70 -
NAPS 0.7514 0.7132 0.7044 0.6537 0.6541 0.6451 0.6286 12.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.39 1.48 1.19 1.03 1.06 0.60 0.60 -
P/RPS 2.59 2.51 2.25 1.93 2.17 1.16 0.98 91.49%
P/EPS 7.90 8.35 4.57 6.71 6.94 3.11 2.34 125.54%
EY 12.66 11.97 21.86 14.91 14.42 32.13 42.78 -55.69%
DY 0.00 0.00 4.20 0.00 0.00 0.00 8.33 -
P/NAPS 0.67 0.73 0.57 0.53 0.55 0.32 0.32 63.88%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 -
Price 1.54 1.22 1.27 1.20 1.08 0.87 0.63 -
P/RPS 2.87 2.07 2.40 2.25 2.22 1.68 1.03 98.38%
P/EPS 8.75 6.88 4.88 7.81 7.07 4.51 2.45 134.19%
EY 11.43 14.52 20.48 12.80 14.15 22.16 40.75 -57.25%
DY 0.00 0.00 3.94 0.00 0.00 0.00 7.94 -
P/NAPS 0.74 0.60 0.61 0.62 0.56 0.46 0.34 68.18%

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