[KSL] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 273.94%
YoY- 20.34%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 40,402 46,908 53,536 45,844 54,617 40,065 45,653 -7.81%
PBT 19,570 24,323 22,225 59,422 19,345 13,716 22,763 -9.57%
Tax -3,997 -7,411 -6,156 -8,514 -5,731 -3,828 -5,785 -21.82%
NP 15,573 16,912 16,069 50,908 13,614 9,888 16,978 -5.59%
-
NP to SH 15,573 16,912 16,069 50,908 13,614 9,888 16,978 -5.59%
-
Tax Rate 20.42% 30.47% 27.70% 14.33% 29.63% 27.91% 25.41% -
Total Cost 24,829 29,996 37,467 -5,064 41,003 30,177 28,675 -9.14%
-
Net Worth 803,767 803,126 739,972 702,584 677,191 679,140 669,257 12.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 17,564 - - - -
Div Payout % - - - 34.50% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 803,767 803,126 739,972 702,584 677,191 679,140 669,257 12.97%
NOSH 386,426 386,118 362,731 351,292 350,876 351,886 352,240 6.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 38.55% 36.05% 30.02% 111.05% 24.93% 24.68% 37.19% -
ROE 1.94% 2.11% 2.17% 7.25% 2.01% 1.46% 2.54% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.46 12.15 14.76 13.05 15.57 11.39 12.96 -13.30%
EPS 4.03 4.38 4.43 14.49 3.88 2.81 4.82 -11.23%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.08 2.08 2.04 2.00 1.93 1.93 1.90 6.21%
Adjusted Per Share Value based on latest NOSH - 351,292
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.89 4.52 5.16 4.42 5.26 3.86 4.40 -7.87%
EPS 1.50 1.63 1.55 4.91 1.31 0.95 1.64 -5.77%
DPS 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
NAPS 0.7747 0.7741 0.7132 0.6772 0.6527 0.6546 0.6451 12.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.62 1.39 1.48 1.19 1.03 1.06 0.60 -
P/RPS 15.49 11.44 10.03 9.12 6.62 9.31 4.63 123.52%
P/EPS 40.20 31.74 33.41 8.21 26.55 37.72 12.45 118.30%
EY 2.49 3.15 2.99 12.18 3.77 2.65 8.03 -54.15%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.73 0.60 0.53 0.55 0.32 81.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 25/05/10 25/02/10 24/11/09 25/08/09 26/05/09 -
Price 1.52 1.54 1.22 1.27 1.20 1.08 0.87 -
P/RPS 14.54 12.68 8.27 9.73 7.71 9.49 6.71 67.37%
P/EPS 37.72 35.16 27.54 8.76 30.93 38.43 18.05 63.38%
EY 2.65 2.84 3.63 11.41 3.23 2.60 5.54 -38.80%
DY 0.00 0.00 0.00 3.94 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.60 0.64 0.62 0.56 0.46 36.01%

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