[KSL] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -89.42%
YoY- -19.91%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 272,261 203,258 122,297 43,451 177,851 140,846 100,444 94.05%
PBT 112,211 91,729 50,593 16,524 164,329 66,118 46,548 79.49%
Tax -29,150 -19,773 -8,654 -3,655 -42,676 -17,564 -13,567 66.27%
NP 83,061 71,956 41,939 12,869 121,653 48,554 32,981 84.79%
-
NP to SH 83,061 71,956 41,939 12,869 121,653 48,554 32,981 84.79%
-
Tax Rate 25.98% 21.56% 17.11% 22.12% 25.97% 26.56% 29.15% -
Total Cost 189,200 131,302 80,358 30,582 56,198 92,292 67,463 98.49%
-
Net Worth 946,766 954,518 919,952 892,714 856,160 787,771 779,550 13.79%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 19,025 - - -
Div Payout % - - - - 15.64% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 946,766 954,518 919,952 892,714 856,160 787,771 779,550 13.79%
NOSH 386,435 386,444 386,534 386,456 380,515 378,736 374,784 2.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 30.51% 35.40% 34.29% 29.62% 68.40% 34.47% 32.84% -
ROE 8.77% 7.54% 4.56% 1.44% 14.21% 6.16% 4.23% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 70.45 52.60 31.64 11.24 46.74 37.19 26.80 90.13%
EPS 21.50 18.62 10.85 3.33 31.97 12.82 8.80 81.10%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.45 2.47 2.38 2.31 2.25 2.08 2.08 11.49%
Adjusted Per Share Value based on latest NOSH - 386,456
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.77 19.99 12.03 4.27 17.49 13.85 9.88 94.00%
EPS 8.17 7.08 4.12 1.27 11.96 4.77 3.24 84.94%
DPS 0.00 0.00 0.00 0.00 1.87 0.00 0.00 -
NAPS 0.931 0.9387 0.9047 0.8779 0.8419 0.7747 0.7666 13.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.38 1.36 1.91 1.85 1.82 1.62 1.39 -
P/RPS 1.96 2.59 6.04 16.45 3.89 4.36 5.19 -47.66%
P/EPS 6.42 7.30 17.60 55.56 5.69 12.64 15.80 -45.05%
EY 15.58 13.69 5.68 1.80 17.57 7.91 6.33 81.99%
DY 0.00 0.00 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 0.56 0.55 0.80 0.80 0.81 0.78 0.67 -11.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 01/03/12 29/11/11 23/08/11 27/05/11 25/02/11 24/11/10 24/08/10 -
Price 1.52 1.38 1.59 1.84 1.70 1.52 1.54 -
P/RPS 2.16 2.62 5.03 16.37 3.64 4.09 5.75 -47.84%
P/EPS 7.07 7.41 14.65 55.26 5.32 11.86 17.50 -45.26%
EY 14.14 13.49 6.82 1.81 18.81 8.43 5.71 82.73%
DY 0.00 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.62 0.56 0.67 0.80 0.76 0.73 0.74 -11.09%

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