[KSL] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 369.4%
YoY- 43.59%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 80,961 78,846 43,451 37,005 40,402 46,908 53,536 31.71%
PBT 41,136 34,069 16,524 98,211 19,570 24,323 22,225 50.69%
Tax -11,119 -4,999 -3,655 -25,112 -3,997 -7,411 -6,156 48.25%
NP 30,017 29,070 12,869 73,099 15,573 16,912 16,069 51.61%
-
NP to SH 30,017 29,070 12,869 73,099 15,573 16,912 16,069 51.61%
-
Tax Rate 27.03% 14.67% 22.12% 25.57% 20.42% 30.47% 27.70% -
Total Cost 50,944 49,776 30,582 -36,094 24,829 29,996 37,467 22.71%
-
Net Worth 954,208 920,034 892,714 877,272 803,767 803,126 739,972 18.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 19,323 - - - -
Div Payout % - - - 26.43% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 954,208 920,034 892,714 877,272 803,767 803,126 739,972 18.45%
NOSH 386,319 386,569 386,456 386,463 386,426 386,118 362,731 4.28%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 37.08% 36.87% 29.62% 197.54% 38.55% 36.05% 30.02% -
ROE 3.15% 3.16% 1.44% 8.33% 1.94% 2.11% 2.17% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.96 20.40 11.24 9.58 10.46 12.15 14.76 26.31%
EPS 7.77 7.52 3.33 18.92 4.03 4.38 4.43 45.38%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.47 2.38 2.31 2.27 2.08 2.08 2.04 13.58%
Adjusted Per Share Value based on latest NOSH - 386,463
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.96 7.75 4.27 3.64 3.97 4.61 5.26 31.77%
EPS 2.95 2.86 1.27 7.19 1.53 1.66 1.58 51.56%
DPS 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
NAPS 0.9384 0.9047 0.8779 0.8627 0.7904 0.7898 0.7277 18.45%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.36 1.91 1.85 1.82 1.62 1.39 1.48 -
P/RPS 6.49 9.36 16.45 19.01 15.49 11.44 10.03 -25.16%
P/EPS 17.50 25.40 55.56 9.62 40.20 31.74 33.41 -34.99%
EY 5.71 3.94 1.80 10.39 2.49 3.15 2.99 53.86%
DY 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
P/NAPS 0.55 0.80 0.80 0.80 0.78 0.67 0.73 -17.18%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 23/08/11 27/05/11 25/02/11 24/11/10 24/08/10 25/05/10 -
Price 1.38 1.59 1.84 1.70 1.52 1.54 1.22 -
P/RPS 6.58 7.80 16.37 17.75 14.54 12.68 8.27 -14.12%
P/EPS 17.76 21.14 55.26 8.99 37.72 35.16 27.54 -25.33%
EY 5.63 4.73 1.81 11.13 2.65 2.84 3.63 33.95%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.80 0.75 0.73 0.74 0.60 -4.49%

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