[KSL] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 47.22%
YoY- 19.95%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 565,919 276,629 203,258 140,846 140,335 172,892 213,755 17.60%
PBT 242,435 125,346 91,729 66,118 55,824 65,647 98,820 16.11%
Tax -59,499 -32,718 -19,773 -17,564 -15,344 -17,449 -14,295 26.80%
NP 182,936 92,628 71,956 48,554 40,480 48,198 84,525 13.71%
-
NP to SH 182,936 92,628 71,956 48,554 40,480 48,198 84,525 13.71%
-
Tax Rate 24.54% 26.10% 21.56% 26.56% 27.49% 26.58% 14.47% -
Total Cost 382,983 184,001 131,302 92,292 99,855 124,694 129,230 19.82%
-
Net Worth 1,290,676 1,039,504 954,518 787,771 678,180 609,967 550,902 15.23%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,290,676 1,039,504 954,518 787,771 678,180 609,967 550,902 15.23%
NOSH 386,430 386,433 386,444 378,736 351,388 352,582 266,136 6.40%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 32.33% 33.48% 35.40% 34.47% 28.85% 27.88% 39.54% -
ROE 14.17% 8.91% 7.54% 6.16% 5.97% 7.90% 15.34% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 146.45 71.59 52.60 37.19 39.94 49.04 80.32 10.51%
EPS 47.34 23.97 18.62 12.82 11.52 13.67 31.76 6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 2.69 2.47 2.08 1.93 1.73 2.07 8.29%
Adjusted Per Share Value based on latest NOSH - 386,426
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 54.55 26.66 19.59 13.58 13.53 16.66 20.60 17.60%
EPS 17.63 8.93 6.94 4.68 3.90 4.65 8.15 13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.244 1.0019 0.92 0.7593 0.6537 0.5879 0.531 15.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.10 1.40 1.36 1.62 1.03 0.79 1.98 -
P/RPS 1.43 1.96 2.59 4.36 2.58 1.61 2.47 -8.69%
P/EPS 4.44 5.84 7.30 12.64 8.94 5.78 6.23 -5.48%
EY 22.54 17.12 13.69 7.91 11.18 17.30 16.04 5.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.52 0.55 0.78 0.53 0.46 0.96 -6.77%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 27/11/12 29/11/11 24/11/10 24/11/09 24/11/08 26/11/07 -
Price 2.04 1.45 1.38 1.52 1.20 0.68 2.10 -
P/RPS 1.39 2.03 2.62 4.09 3.00 1.39 2.61 -9.95%
P/EPS 4.31 6.05 7.41 11.86 10.42 4.97 6.61 -6.87%
EY 23.21 16.53 13.49 8.43 9.60 20.10 15.12 7.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.56 0.73 0.62 0.39 1.01 -8.05%

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