[KSL] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 40.83%
YoY- -23.41%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 187,113 171,436 182,612 216,244 230,522 221,420 199,188 -4.07%
PBT 74,432 72,958 91,052 123,344 87,529 86,428 80,152 -4.81%
Tax -20,458 -19,226 -23,140 -32,843 -23,265 -22,540 -20,504 -0.14%
NP 53,973 53,732 67,912 90,501 64,264 63,888 59,648 -6.44%
-
NP to SH 53,973 53,732 67,912 90,501 64,264 63,988 59,648 -6.44%
-
Tax Rate 27.49% 26.35% 25.41% 26.63% 26.58% 26.08% 25.58% -
Total Cost 133,140 117,704 114,700 125,743 166,258 157,532 139,540 -3.07%
-
Net Worth 678,180 678,682 669,257 652,216 609,967 616,624 598,605 8.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 17,627 - - - -
Div Payout % - - - 19.48% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 678,180 678,682 669,257 652,216 609,967 616,624 598,605 8.66%
NOSH 351,388 351,649 352,240 352,549 352,582 352,356 354,204 -0.53%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 28.85% 31.34% 37.19% 41.85% 27.88% 28.85% 29.95% -
ROE 7.96% 7.92% 10.15% 13.88% 10.54% 10.38% 9.96% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 53.25 48.75 51.84 61.34 65.38 62.84 56.24 -3.57%
EPS 15.36 15.28 19.28 25.67 18.23 18.16 16.84 -5.94%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.93 1.93 1.90 1.85 1.73 1.75 1.69 9.24%
Adjusted Per Share Value based on latest NOSH - 352,512
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.40 16.86 17.96 21.27 22.67 21.77 19.59 -4.08%
EPS 5.31 5.28 6.68 8.90 6.32 6.29 5.87 -6.45%
DPS 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
NAPS 0.6669 0.6674 0.6581 0.6414 0.5998 0.6064 0.5887 8.66%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.03 1.06 0.60 0.60 0.79 1.00 1.00 -
P/RPS 1.93 2.17 1.16 0.98 1.21 1.59 1.78 5.53%
P/EPS 6.71 6.94 3.11 2.34 4.33 5.51 5.94 8.45%
EY 14.91 14.42 32.13 42.78 23.07 18.16 16.84 -7.78%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.32 0.32 0.46 0.57 0.59 -6.89%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 24/02/09 24/11/08 25/08/08 26/05/08 -
Price 1.20 1.08 0.87 0.63 0.68 0.92 1.19 -
P/RPS 2.25 2.22 1.68 1.03 1.04 1.46 2.12 4.04%
P/EPS 7.81 7.07 4.51 2.45 3.73 5.07 7.07 6.85%
EY 12.80 14.15 22.16 40.75 26.80 19.74 14.15 -6.46%
DY 0.00 0.00 0.00 7.94 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.46 0.34 0.39 0.53 0.70 -7.76%

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