[KSL] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -68.44%
YoY- -5.35%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 37,005 40,402 46,908 53,536 45,844 54,617 40,065 -5.14%
PBT 98,211 19,570 24,323 22,225 59,422 19,345 13,716 270.16%
Tax -25,112 -3,997 -7,411 -6,156 -8,514 -5,731 -3,828 249.23%
NP 73,099 15,573 16,912 16,069 50,908 13,614 9,888 278.11%
-
NP to SH 73,099 15,573 16,912 16,069 50,908 13,614 9,888 278.11%
-
Tax Rate 25.57% 20.42% 30.47% 27.70% 14.33% 29.63% 27.91% -
Total Cost -36,094 24,829 29,996 37,467 -5,064 41,003 30,177 -
-
Net Worth 877,272 803,767 803,126 739,972 702,584 677,191 679,140 18.55%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 19,323 - - - 17,564 - - -
Div Payout % 26.43% - - - 34.50% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 877,272 803,767 803,126 739,972 702,584 677,191 679,140 18.55%
NOSH 386,463 386,426 386,118 362,731 351,292 350,876 351,886 6.42%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 197.54% 38.55% 36.05% 30.02% 111.05% 24.93% 24.68% -
ROE 8.33% 1.94% 2.11% 2.17% 7.25% 2.01% 1.46% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.58 10.46 12.15 14.76 13.05 15.57 11.39 -10.86%
EPS 18.92 4.03 4.38 4.43 14.49 3.88 2.81 255.33%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.27 2.08 2.08 2.04 2.00 1.93 1.93 11.39%
Adjusted Per Share Value based on latest NOSH - 362,731
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.57 3.89 4.52 5.16 4.42 5.26 3.86 -5.06%
EPS 7.05 1.50 1.63 1.55 4.91 1.31 0.95 279.07%
DPS 1.86 0.00 0.00 0.00 1.69 0.00 0.00 -
NAPS 0.8456 0.7747 0.7741 0.7132 0.6772 0.6527 0.6546 18.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.82 1.62 1.39 1.48 1.19 1.03 1.06 -
P/RPS 19.01 15.49 11.44 10.03 9.12 6.62 9.31 60.73%
P/EPS 9.62 40.20 31.74 33.41 8.21 26.55 37.72 -59.68%
EY 10.39 2.49 3.15 2.99 12.18 3.77 2.65 148.02%
DY 2.75 0.00 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.80 0.78 0.67 0.73 0.60 0.53 0.55 28.28%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 24/08/10 25/05/10 25/02/10 24/11/09 25/08/09 -
Price 1.70 1.52 1.54 1.22 1.27 1.20 1.08 -
P/RPS 17.75 14.54 12.68 8.27 9.73 7.71 9.49 51.63%
P/EPS 8.99 37.72 35.16 27.54 8.76 30.93 38.43 -61.93%
EY 11.13 2.65 2.84 3.63 11.41 3.23 2.60 162.94%
DY 2.94 0.00 0.00 0.00 3.94 0.00 0.00 -
P/NAPS 0.75 0.73 0.74 0.60 0.64 0.62 0.56 21.43%

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