[KSL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.42%
YoY- -5.35%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 177,851 140,846 100,444 53,536 186,179 140,335 85,718 62.45%
PBT 164,329 66,118 46,548 22,225 115,246 55,824 36,479 172.01%
Tax -42,676 -17,564 -13,567 -6,156 -23,858 -15,344 -9,613 169.38%
NP 121,653 48,554 32,981 16,069 91,388 40,480 26,866 172.95%
-
NP to SH 121,653 48,554 32,981 16,069 91,388 40,480 26,866 172.95%
-
Tax Rate 25.97% 26.56% 29.15% 27.70% 20.70% 27.49% 26.35% -
Total Cost 56,198 92,292 67,463 37,467 94,791 99,855 58,852 -3.02%
-
Net Worth 856,160 787,771 779,550 739,972 730,782 678,180 678,682 16.70%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 19,025 - - - 17,566 - - -
Div Payout % 15.64% - - - 19.22% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 856,160 787,771 779,550 739,972 730,782 678,180 678,682 16.70%
NOSH 380,515 378,736 374,784 362,731 351,337 351,388 351,649 5.38%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 68.40% 34.47% 32.84% 30.02% 49.09% 28.85% 31.34% -
ROE 14.21% 6.16% 4.23% 2.17% 12.51% 5.97% 3.96% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 46.74 37.19 26.80 14.76 52.99 39.94 24.38 54.14%
EPS 31.97 12.82 8.80 4.43 26.01 11.52 7.64 159.00%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.25 2.08 2.08 2.04 2.08 1.93 1.93 10.73%
Adjusted Per Share Value based on latest NOSH - 362,731
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.49 13.85 9.88 5.26 18.31 13.80 8.43 62.45%
EPS 11.96 4.77 3.24 1.58 8.99 3.98 2.64 173.03%
DPS 1.87 0.00 0.00 0.00 1.73 0.00 0.00 -
NAPS 0.8419 0.7747 0.7666 0.7277 0.7186 0.6669 0.6674 16.69%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.82 1.62 1.39 1.48 1.19 1.03 1.06 -
P/RPS 3.89 4.36 5.19 10.03 2.25 2.58 4.35 -7.16%
P/EPS 5.69 12.64 15.80 33.41 4.57 8.94 13.87 -44.69%
EY 17.57 7.91 6.33 2.99 21.86 11.18 7.21 80.79%
DY 2.75 0.00 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.81 0.78 0.67 0.73 0.57 0.53 0.55 29.35%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 24/08/10 25/05/10 25/02/10 24/11/09 25/08/09 -
Price 1.70 1.52 1.54 1.22 1.27 1.20 1.08 -
P/RPS 3.64 4.09 5.75 8.27 2.40 3.00 4.43 -12.24%
P/EPS 5.32 11.86 17.50 27.54 4.88 10.42 14.14 -47.79%
EY 18.81 8.43 5.71 3.63 20.48 9.60 7.07 91.66%
DY 2.94 0.00 0.00 0.00 3.94 0.00 0.00 -
P/NAPS 0.76 0.73 0.74 0.60 0.61 0.62 0.56 22.51%

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