[KSL] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -7.92%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 78,846 43,451 37,005 40,402 46,908 53,536 45,844 43.69%
PBT 34,069 16,524 98,211 19,570 24,323 22,225 59,422 -31.05%
Tax -4,999 -3,655 -25,112 -3,997 -7,411 -6,156 -8,514 -29.94%
NP 29,070 12,869 73,099 15,573 16,912 16,069 50,908 -31.24%
-
NP to SH 29,070 12,869 73,099 15,573 16,912 16,069 50,908 -31.24%
-
Tax Rate 14.67% 22.12% 25.57% 20.42% 30.47% 27.70% 14.33% -
Total Cost 49,776 30,582 -36,094 24,829 29,996 37,467 -5,064 -
-
Net Worth 920,034 892,714 877,272 803,767 803,126 739,972 702,584 19.75%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 19,323 - - - 17,564 -
Div Payout % - - 26.43% - - - 34.50% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 920,034 892,714 877,272 803,767 803,126 739,972 702,584 19.75%
NOSH 386,569 386,456 386,463 386,426 386,118 362,731 351,292 6.60%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 36.87% 29.62% 197.54% 38.55% 36.05% 30.02% 111.05% -
ROE 3.16% 1.44% 8.33% 1.94% 2.11% 2.17% 7.25% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.40 11.24 9.58 10.46 12.15 14.76 13.05 34.80%
EPS 7.52 3.33 18.92 4.03 4.38 4.43 14.49 -35.49%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.38 2.31 2.27 2.08 2.08 2.04 2.00 12.33%
Adjusted Per Share Value based on latest NOSH - 386,426
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.60 4.19 3.57 3.89 4.52 5.16 4.42 43.66%
EPS 2.80 1.24 7.05 1.50 1.63 1.55 4.91 -31.30%
DPS 0.00 0.00 1.86 0.00 0.00 0.00 1.69 -
NAPS 0.8868 0.8604 0.8456 0.7747 0.7741 0.7132 0.6772 19.75%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.91 1.85 1.82 1.62 1.39 1.48 1.19 -
P/RPS 9.36 16.45 19.01 15.49 11.44 10.03 9.12 1.75%
P/EPS 25.40 55.56 9.62 40.20 31.74 33.41 8.21 112.76%
EY 3.94 1.80 10.39 2.49 3.15 2.99 12.18 -52.97%
DY 0.00 0.00 2.75 0.00 0.00 0.00 4.20 -
P/NAPS 0.80 0.80 0.80 0.78 0.67 0.73 0.60 21.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 27/05/11 25/02/11 24/11/10 24/08/10 25/05/10 25/02/10 -
Price 1.59 1.84 1.70 1.52 1.54 1.22 1.27 -
P/RPS 7.80 16.37 17.75 14.54 12.68 8.27 9.73 -13.73%
P/EPS 21.14 55.26 8.99 37.72 35.16 27.54 8.76 80.20%
EY 4.73 1.81 11.13 2.65 2.84 3.63 11.41 -44.49%
DY 0.00 0.00 2.94 0.00 0.00 0.00 3.94 -
P/NAPS 0.67 0.80 0.75 0.73 0.74 0.60 0.64 3.10%

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