[KSL] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 62.95%
YoY- 27.16%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 856,020 698,240 315,914 244,594 200,888 171,436 221,420 25.26%
PBT 368,284 300,800 137,198 101,186 93,096 72,958 86,428 27.31%
Tax -87,820 -71,720 -36,694 -17,308 -27,134 -19,226 -22,540 25.42%
NP 280,464 229,080 100,504 83,878 65,962 53,732 63,888 27.94%
-
NP to SH 280,464 229,080 100,504 83,878 65,962 53,732 63,988 27.91%
-
Tax Rate 23.85% 23.84% 26.75% 17.11% 29.15% 26.35% 26.08% -
Total Cost 575,556 469,160 215,410 160,716 134,926 117,704 157,532 24.09%
-
Net Worth 1,429,755 1,221,141 997,308 919,952 779,550 678,682 616,624 15.03%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,429,755 1,221,141 997,308 919,952 779,550 678,682 616,624 15.03%
NOSH 386,420 386,437 386,553 386,534 374,784 351,649 352,356 1.54%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 32.76% 32.81% 31.81% 34.29% 32.84% 31.34% 28.85% -
ROE 19.62% 18.76% 10.08% 9.12% 8.46% 7.92% 10.38% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 221.53 180.69 81.73 63.28 53.60 48.75 62.84 23.35%
EPS 72.58 59.28 26.00 21.70 17.60 15.28 18.16 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.70 3.16 2.58 2.38 2.08 1.93 1.75 13.28%
Adjusted Per Share Value based on latest NOSH - 386,569
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 82.51 67.30 30.45 23.58 19.36 16.52 21.34 25.26%
EPS 27.03 22.08 9.69 8.08 6.36 5.18 6.17 27.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3781 1.177 0.9613 0.8867 0.7514 0.6541 0.5943 15.04%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.27 2.00 1.40 1.91 1.39 1.06 1.00 -
P/RPS 1.02 1.11 1.71 3.02 2.59 2.17 1.59 -7.12%
P/EPS 3.13 3.37 5.38 8.80 7.90 6.94 5.51 -8.99%
EY 31.97 29.64 18.57 11.36 12.66 14.42 18.16 9.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.54 0.80 0.67 0.55 0.57 1.13%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 28/08/12 23/08/11 24/08/10 25/08/09 25/08/08 -
Price 3.83 1.93 1.42 1.59 1.54 1.08 0.92 -
P/RPS 1.73 1.07 1.74 2.51 2.87 2.22 1.46 2.86%
P/EPS 5.28 3.26 5.46 7.33 8.75 7.07 5.07 0.67%
EY 18.95 30.72 18.31 13.65 11.43 14.15 19.74 -0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.61 0.55 0.67 0.74 0.56 0.53 11.88%

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