[KSL] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 14.55%
YoY- 12.55%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 78,846 46,908 40,065 60,913 56,214 72,567 64,001 3.53%
PBT 34,069 24,323 13,716 23,176 20,725 25,266 27,595 3.57%
Tax -4,999 -7,411 -3,828 -6,094 -5,548 -7,238 -7,821 -7.18%
NP 29,070 16,912 9,888 17,082 15,177 18,028 19,774 6.62%
-
NP to SH 29,070 16,912 9,888 17,082 15,177 18,028 19,774 6.62%
-
Tax Rate 14.67% 30.47% 27.91% 26.29% 26.77% 28.65% 28.34% -
Total Cost 49,776 29,996 30,177 43,831 41,037 54,539 44,227 1.98%
-
Net Worth 920,034 803,126 679,140 616,360 558,173 478,619 425,247 13.71%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 920,034 803,126 679,140 616,360 558,173 478,619 425,247 13.71%
NOSH 386,569 386,118 351,886 352,206 265,796 265,899 265,779 6.44%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 36.87% 36.05% 24.68% 28.04% 27.00% 24.84% 30.90% -
ROE 3.16% 2.11% 1.46% 2.77% 2.72% 3.77% 4.65% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 20.40 12.15 11.39 17.29 21.15 27.29 24.08 -2.72%
EPS 7.52 4.38 2.81 4.85 5.71 6.78 7.44 0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.08 1.93 1.75 2.10 1.80 1.60 6.83%
Adjusted Per Share Value based on latest NOSH - 352,206
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 7.75 4.61 3.94 5.99 5.53 7.14 6.29 3.53%
EPS 2.86 1.66 0.97 1.68 1.49 1.77 1.94 6.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9047 0.7898 0.6679 0.6061 0.5489 0.4707 0.4182 13.71%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.91 1.39 1.06 1.00 2.68 1.37 1.88 -
P/RPS 9.36 11.44 9.31 5.78 12.67 5.02 7.81 3.06%
P/EPS 25.40 31.74 37.72 20.62 46.94 20.21 25.27 0.08%
EY 3.94 3.15 2.65 4.85 2.13 4.95 3.96 -0.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.67 0.55 0.57 1.28 0.76 1.18 -6.26%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 24/08/10 25/08/09 25/08/08 27/08/07 21/08/06 23/08/05 -
Price 1.59 1.54 1.08 0.92 2.25 1.40 1.94 -
P/RPS 7.80 12.68 9.49 5.32 10.64 5.13 8.06 -0.54%
P/EPS 21.14 35.16 38.43 18.97 39.40 20.65 26.08 -3.43%
EY 4.73 2.84 2.60 5.27 2.54 4.84 3.84 3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.56 0.53 1.07 0.78 1.21 -9.37%

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