[KSL] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 125.76%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 402,870 272,261 177,851 186,179 216,244 277,416 266,238 7.14%
PBT 173,018 112,211 164,329 115,246 123,344 138,299 94,090 10.67%
Tax -45,211 -29,150 -42,676 -23,858 -32,843 -20,130 -26,629 9.21%
NP 127,807 83,061 121,653 91,388 90,501 118,169 67,461 11.22%
-
NP to SH 127,807 83,061 121,653 91,388 90,501 118,169 67,461 11.22%
-
Tax Rate 26.13% 25.98% 25.97% 20.70% 26.63% 14.56% 28.30% -
Total Cost 275,063 189,200 56,198 94,791 125,743 159,247 198,777 5.55%
-
Net Worth 1,109,059 946,766 856,160 730,782 652,216 585,680 489,047 14.60%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 19,025 17,566 17,627 28,396 31,894 -
Div Payout % - - 15.64% 19.22% 19.48% 24.03% 47.28% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,109,059 946,766 856,160 730,782 652,216 585,680 489,047 14.60%
NOSH 386,431 386,435 380,515 351,337 352,549 354,957 265,786 6.43%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 31.72% 30.51% 68.40% 49.09% 41.85% 42.60% 25.34% -
ROE 11.52% 8.77% 14.21% 12.51% 13.88% 20.18% 13.79% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 104.25 70.45 46.74 52.99 61.34 78.15 100.17 0.66%
EPS 33.08 21.50 31.97 26.01 25.67 33.29 19.04 9.63%
DPS 0.00 0.00 5.00 5.00 5.00 8.00 12.00 -
NAPS 2.87 2.45 2.25 2.08 1.85 1.65 1.84 7.68%
Adjusted Per Share Value based on latest NOSH - 351,292
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.62 26.77 17.49 18.31 21.27 27.28 26.18 7.14%
EPS 12.57 8.17 11.96 8.99 8.90 11.62 6.63 11.24%
DPS 0.00 0.00 1.87 1.73 1.73 2.79 3.14 -
NAPS 1.0906 0.931 0.8419 0.7186 0.6414 0.576 0.4809 14.60%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.44 1.38 1.82 1.19 0.60 1.46 1.84 -
P/RPS 1.38 1.96 3.89 2.25 0.98 1.87 1.84 -4.67%
P/EPS 4.35 6.42 5.69 4.57 2.34 4.39 7.25 -8.15%
EY 22.97 15.58 17.57 21.86 42.78 22.80 13.79 8.86%
DY 0.00 0.00 2.75 4.20 8.33 5.48 6.52 -
P/NAPS 0.50 0.56 0.81 0.57 0.32 0.88 1.00 -10.90%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 01/03/12 25/02/11 25/02/10 24/02/09 27/02/08 28/02/07 -
Price 1.66 1.52 1.70 1.27 0.63 1.22 1.99 -
P/RPS 1.59 2.16 3.64 2.40 1.03 1.56 1.99 -3.66%
P/EPS 5.02 7.07 5.32 4.88 2.45 3.66 7.84 -7.15%
EY 19.92 14.14 18.81 20.48 40.75 27.29 12.75 7.71%
DY 0.00 0.00 2.94 3.94 7.94 6.56 6.03 -
P/NAPS 0.58 0.62 0.76 0.61 0.34 0.74 1.08 -9.83%

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