[KSL] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.26%
YoY- 92.75%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 83,450 74,507 69,003 80,961 78,846 43,451 37,005 72.05%
PBT 33,918 34,681 20,482 41,136 34,069 16,524 98,211 -50.80%
Tax -8,939 -9,408 -9,377 -11,119 -4,999 -3,655 -25,112 -49.80%
NP 24,979 25,273 11,105 30,017 29,070 12,869 73,099 -51.15%
-
NP to SH 24,979 25,273 11,105 30,017 29,070 12,869 73,099 -51.15%
-
Tax Rate 26.35% 27.13% 45.78% 27.03% 14.67% 22.12% 25.57% -
Total Cost 58,471 49,234 57,898 50,944 49,776 30,582 -36,094 -
-
Net Worth 997,613 969,957 772,784 954,208 920,034 892,714 877,272 8.95%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 19,323 -
Div Payout % - - - - - - 26.43% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 997,613 969,957 772,784 954,208 920,034 892,714 877,272 8.95%
NOSH 386,671 386,437 386,392 386,319 386,569 386,456 386,463 0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 29.93% 33.92% 16.09% 37.08% 36.87% 29.62% 197.54% -
ROE 2.50% 2.61% 1.44% 3.15% 3.16% 1.44% 8.33% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.58 19.28 17.86 20.96 20.40 11.24 9.58 71.92%
EPS 6.46 6.54 2.87 7.77 7.52 3.33 18.92 -51.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.58 2.51 2.00 2.47 2.38 2.31 2.27 8.91%
Adjusted Per Share Value based on latest NOSH - 386,319
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.04 7.18 6.65 7.80 7.60 4.19 3.57 71.89%
EPS 2.41 2.44 1.07 2.89 2.80 1.24 7.05 -51.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.86 -
NAPS 0.9615 0.9349 0.7448 0.9197 0.8868 0.8604 0.8456 8.94%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.40 1.41 1.38 1.36 1.91 1.85 1.82 -
P/RPS 6.49 7.31 7.73 6.49 9.36 16.45 19.01 -51.18%
P/EPS 21.67 21.56 48.02 17.50 25.40 55.56 9.62 71.92%
EY 4.61 4.64 2.08 5.71 3.94 1.80 10.39 -41.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 0.54 0.56 0.69 0.55 0.80 0.80 0.80 -23.06%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 01/03/12 29/11/11 23/08/11 27/05/11 25/02/11 -
Price 1.42 1.35 1.52 1.38 1.59 1.84 1.70 -
P/RPS 6.58 7.00 8.51 6.58 7.80 16.37 17.75 -48.42%
P/EPS 21.98 20.64 52.89 17.76 21.14 55.26 8.99 81.58%
EY 4.55 4.84 1.89 5.63 4.73 1.81 11.13 -44.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.94 -
P/NAPS 0.55 0.54 0.76 0.56 0.67 0.80 0.75 -18.69%

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