[KSL] QoQ Cumulative 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- 50.67%
YoY- -16.01%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 100,444 53,536 186,179 140,335 85,718 45,653 216,244 -40.10%
PBT 46,548 22,225 115,246 55,824 36,479 22,763 123,344 -47.87%
Tax -13,567 -6,156 -23,858 -15,344 -9,613 -5,785 -32,843 -44.62%
NP 32,981 16,069 91,388 40,480 26,866 16,978 90,501 -49.07%
-
NP to SH 32,981 16,069 91,388 40,480 26,866 16,978 90,501 -49.07%
-
Tax Rate 29.15% 27.70% 20.70% 27.49% 26.35% 25.41% 26.63% -
Total Cost 67,463 37,467 94,791 99,855 58,852 28,675 125,743 -34.04%
-
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 4.23% 2.17% 12.51% 5.97% 3.96% 2.54% 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 26.80 14.76 52.99 39.94 24.38 12.96 61.34 -42.50%
EPS 8.80 4.43 26.01 11.52 7.64 4.82 25.67 -51.11%
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 9.68 5.16 17.94 13.53 8.26 4.40 20.84 -40.10%
EPS 3.18 1.55 8.81 3.90 2.59 1.64 8.72 -49.05%
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 5.19 10.03 2.25 2.58 4.35 4.63 0.98 204.75%
P/EPS 15.80 33.41 4.57 8.94 13.87 12.45 2.34 258.49%
EY 6.33 2.99 21.86 11.18 7.21 8.03 42.78 -72.12%
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 5.75 8.27 2.40 3.00 4.43 6.71 1.03 215.68%
P/EPS 17.50 27.54 4.88 10.42 14.14 18.05 2.45 272.23%
EY 5.71 3.63 20.48 9.60 7.07 5.54 40.75 -73.11%
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