[KSL] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -41.76%
YoY- -42.11%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 53,536 45,844 54,617 40,065 45,653 43,352 62,182 -9.50%
PBT 22,225 59,422 19,345 13,716 22,763 57,697 22,433 -0.61%
Tax -6,156 -8,514 -5,731 -3,828 -5,785 -15,394 -6,229 -0.78%
NP 16,069 50,908 13,614 9,888 16,978 42,303 16,204 -0.55%
-
NP to SH 16,069 50,908 13,614 9,888 16,978 42,303 16,204 -0.55%
-
Tax Rate 27.70% 14.33% 29.63% 27.91% 25.41% 26.68% 27.77% -
Total Cost 37,467 -5,064 41,003 30,177 28,675 1,049 45,978 -12.76%
-
Net Worth 739,972 702,584 677,191 679,140 669,257 652,147 609,411 13.82%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 17,564 - - - 17,625 - -
Div Payout % - 34.50% - - - 41.67% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 739,972 702,584 677,191 679,140 669,257 652,147 609,411 13.82%
NOSH 362,731 351,292 350,876 351,886 352,240 352,512 352,260 1.97%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 30.02% 111.05% 24.93% 24.68% 37.19% 97.58% 26.06% -
ROE 2.17% 7.25% 2.01% 1.46% 2.54% 6.49% 2.66% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.76 13.05 15.57 11.39 12.96 12.30 17.65 -11.24%
EPS 4.43 14.49 3.88 2.81 4.82 12.00 4.60 -2.48%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.04 2.00 1.93 1.93 1.90 1.85 1.73 11.62%
Adjusted Per Share Value based on latest NOSH - 351,886
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.16 4.42 5.26 3.86 4.40 4.18 5.99 -9.47%
EPS 1.55 4.91 1.31 0.95 1.64 4.08 1.56 -0.42%
DPS 0.00 1.69 0.00 0.00 0.00 1.70 0.00 -
NAPS 0.7132 0.6772 0.6527 0.6546 0.6451 0.6286 0.5874 13.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.48 1.19 1.03 1.06 0.60 0.60 0.79 -
P/RPS 10.03 9.12 6.62 9.31 4.63 4.88 4.48 71.22%
P/EPS 33.41 8.21 26.55 37.72 12.45 5.00 17.17 55.92%
EY 2.99 12.18 3.77 2.65 8.03 20.00 5.82 -35.88%
DY 0.00 4.20 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.73 0.60 0.53 0.55 0.32 0.32 0.46 36.09%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 24/11/08 -
Price 1.22 1.27 1.20 1.08 0.87 0.63 0.68 -
P/RPS 8.27 9.73 7.71 9.49 6.71 5.12 3.85 66.55%
P/EPS 27.54 8.76 30.93 38.43 18.05 5.25 14.78 51.48%
EY 3.63 11.41 3.23 2.60 5.54 19.05 6.76 -33.95%
DY 0.00 3.94 0.00 0.00 0.00 7.94 0.00 -
P/NAPS 0.60 0.64 0.62 0.56 0.46 0.34 0.39 33.30%

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