[KSL] YoY Annual (Unaudited) 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
YoY- 33.12%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 680,004 402,870 272,261 177,851 186,179 216,244 277,416 16.10%
PBT 255,449 173,018 112,211 164,329 115,246 123,344 138,299 10.75%
Tax -73,919 -45,211 -29,150 -42,676 -23,858 -32,843 -20,130 24.18%
NP 181,530 127,807 83,061 121,653 91,388 90,501 118,169 7.41%
-
NP to SH 181,530 127,807 83,061 121,653 91,388 90,501 118,169 7.41%
-
Tax Rate 28.94% 26.13% 25.98% 25.97% 20.70% 26.63% 14.56% -
Total Cost 498,474 275,063 189,200 56,198 94,791 125,743 159,247 20.92%
-
Net Worth 1,290,732 1,109,059 946,766 856,160 730,782 652,216 585,680 14.06%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 19,025 17,566 17,627 28,396 -
Div Payout % - - - 15.64% 19.22% 19.48% 24.03% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,290,732 1,109,059 946,766 856,160 730,782 652,216 585,680 14.06%
NOSH 386,446 386,431 386,435 380,515 351,337 352,549 354,957 1.42%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 26.70% 31.72% 30.51% 68.40% 49.09% 41.85% 42.60% -
ROE 14.06% 11.52% 8.77% 14.21% 12.51% 13.88% 20.18% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 175.96 104.25 70.45 46.74 52.99 61.34 78.15 14.47%
EPS 46.98 33.08 21.50 31.97 26.01 25.67 33.29 5.90%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 8.00 -
NAPS 3.34 2.87 2.45 2.25 2.08 1.85 1.65 12.45%
Adjusted Per Share Value based on latest NOSH - 386,463
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 66.87 39.62 26.77 17.49 18.31 21.27 27.28 16.10%
EPS 17.85 12.57 8.17 11.96 8.99 8.90 11.62 7.40%
DPS 0.00 0.00 0.00 1.87 1.73 1.73 2.79 -
NAPS 1.2693 1.0906 0.931 0.8419 0.7186 0.6414 0.576 14.06%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.20 1.44 1.38 1.82 1.19 0.60 1.46 -
P/RPS 1.25 1.38 1.96 3.89 2.25 0.98 1.87 -6.48%
P/EPS 4.68 4.35 6.42 5.69 4.57 2.34 4.39 1.07%
EY 21.35 22.97 15.58 17.57 21.86 42.78 22.80 -1.08%
DY 0.00 0.00 0.00 2.75 4.20 8.33 5.48 -
P/NAPS 0.66 0.50 0.56 0.81 0.57 0.32 0.88 -4.67%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 01/03/12 25/02/11 25/02/10 24/02/09 27/02/08 -
Price 2.42 1.66 1.52 1.70 1.27 0.63 1.22 -
P/RPS 1.38 1.59 2.16 3.64 2.40 1.03 1.56 -2.02%
P/EPS 5.15 5.02 7.07 5.32 4.88 2.45 3.66 5.85%
EY 19.41 19.92 14.14 18.81 20.48 40.75 27.29 -5.51%
DY 0.00 0.00 0.00 2.94 3.94 7.94 6.56 -
P/NAPS 0.72 0.58 0.62 0.76 0.61 0.34 0.74 -0.45%

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