[KSL] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 125.89%
YoY- 71.89%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 74,507 69,003 80,961 78,846 43,451 37,005 40,402 50.32%
PBT 34,681 20,482 41,136 34,069 16,524 98,211 19,570 46.39%
Tax -9,408 -9,377 -11,119 -4,999 -3,655 -25,112 -3,997 76.85%
NP 25,273 11,105 30,017 29,070 12,869 73,099 15,573 38.05%
-
NP to SH 25,273 11,105 30,017 29,070 12,869 73,099 15,573 38.05%
-
Tax Rate 27.13% 45.78% 27.03% 14.67% 22.12% 25.57% 20.42% -
Total Cost 49,234 57,898 50,944 49,776 30,582 -36,094 24,829 57.76%
-
Net Worth 969,957 772,784 954,208 920,034 892,714 877,272 803,767 13.33%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 19,323 - -
Div Payout % - - - - - 26.43% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 969,957 772,784 954,208 920,034 892,714 877,272 803,767 13.33%
NOSH 386,437 386,392 386,319 386,569 386,456 386,463 386,426 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 33.92% 16.09% 37.08% 36.87% 29.62% 197.54% 38.55% -
ROE 2.61% 1.44% 3.15% 3.16% 1.44% 8.33% 1.94% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.28 17.86 20.96 20.40 11.24 9.58 10.46 50.27%
EPS 6.54 2.87 7.77 7.52 3.33 18.92 4.03 38.05%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.51 2.00 2.47 2.38 2.31 2.27 2.08 13.33%
Adjusted Per Share Value based on latest NOSH - 386,569
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.18 6.65 7.80 7.60 4.19 3.57 3.89 50.41%
EPS 2.44 1.07 2.89 2.80 1.24 7.05 1.50 38.27%
DPS 0.00 0.00 0.00 0.00 0.00 1.86 0.00 -
NAPS 0.9349 0.7448 0.9197 0.8868 0.8604 0.8456 0.7747 13.33%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.41 1.38 1.36 1.91 1.85 1.82 1.62 -
P/RPS 7.31 7.73 6.49 9.36 16.45 19.01 15.49 -39.35%
P/EPS 21.56 48.02 17.50 25.40 55.56 9.62 40.20 -33.96%
EY 4.64 2.08 5.71 3.94 1.80 10.39 2.49 51.37%
DY 0.00 0.00 0.00 0.00 0.00 2.75 0.00 -
P/NAPS 0.56 0.69 0.55 0.80 0.80 0.80 0.78 -19.80%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 01/03/12 29/11/11 23/08/11 27/05/11 25/02/11 24/11/10 -
Price 1.35 1.52 1.38 1.59 1.84 1.70 1.52 -
P/RPS 7.00 8.51 6.58 7.80 16.37 17.75 14.54 -38.54%
P/EPS 20.64 52.89 17.76 21.14 55.26 8.99 37.72 -33.07%
EY 4.84 1.89 5.63 4.73 1.81 11.13 2.65 49.36%
DY 0.00 0.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.54 0.76 0.56 0.67 0.80 0.75 0.73 -18.19%

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