[KSL] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 58.24%
YoY- -16.03%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 157,957 122,297 100,444 85,718 110,710 159,511 141,015 1.90%
PBT 68,599 50,593 46,548 36,479 43,214 78,935 50,838 5.11%
Tax -18,347 -8,654 -13,567 -9,613 -11,270 -8,815 -14,439 4.06%
NP 50,252 41,939 32,981 26,866 31,944 70,120 36,399 5.51%
-
NP to SH 50,252 41,939 32,981 26,866 31,994 70,120 36,399 5.51%
-
Tax Rate 26.75% 17.11% 29.15% 26.35% 26.08% 11.17% 28.40% -
Total Cost 107,705 80,358 67,463 58,852 78,766 89,391 104,616 0.48%
-
Net Worth 997,308 919,952 779,550 678,682 616,624 558,407 478,235 13.01%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 997,308 919,952 779,550 678,682 616,624 558,407 478,235 13.01%
NOSH 386,553 386,534 374,784 351,649 352,356 265,908 265,686 6.44%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 31.81% 34.29% 32.84% 31.34% 28.85% 43.96% 25.81% -
ROE 5.04% 4.56% 4.23% 3.96% 5.19% 12.56% 7.61% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 40.86 31.64 26.80 24.38 31.42 59.99 53.08 -4.26%
EPS 13.00 10.85 8.80 7.64 9.08 26.37 13.70 -0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.38 2.08 1.93 1.75 2.10 1.80 6.17%
Adjusted Per Share Value based on latest NOSH - 351,886
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.22 11.79 9.68 8.26 10.67 15.37 13.59 1.90%
EPS 4.84 4.04 3.18 2.59 3.08 6.76 3.51 5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9613 0.8867 0.7514 0.6541 0.5943 0.5382 0.4609 13.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.40 1.91 1.39 1.06 1.00 2.68 1.37 -
P/RPS 3.43 6.04 5.19 4.35 3.18 4.47 2.58 4.85%
P/EPS 10.77 17.60 15.80 13.87 11.01 10.16 10.00 1.24%
EY 9.29 5.68 6.33 7.21 9.08 9.84 10.00 -1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.80 0.67 0.55 0.57 1.28 0.76 -5.53%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 24/08/10 25/08/09 25/08/08 27/08/07 21/08/06 -
Price 1.42 1.59 1.54 1.08 0.92 2.25 1.40 -
P/RPS 3.48 5.03 5.75 4.43 2.93 3.75 2.64 4.70%
P/EPS 10.92 14.65 17.50 14.14 10.13 8.53 10.22 1.10%
EY 9.15 6.82 5.71 7.07 9.87 11.72 9.79 -1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.74 0.56 0.53 1.07 0.78 -5.65%

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