[KSL] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.25%
YoY- 71.04%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 215,025 83,450 78,846 46,908 40,065 60,913 56,214 25.03%
PBT 87,815 33,918 34,069 24,323 13,716 23,176 20,725 27.17%
Tax -21,132 -8,939 -4,999 -7,411 -3,828 -6,094 -5,548 24.94%
NP 66,683 24,979 29,070 16,912 9,888 17,082 15,177 27.95%
-
NP to SH 66,683 24,979 29,070 16,912 9,888 17,082 15,177 27.95%
-
Tax Rate 24.06% 26.35% 14.67% 30.47% 27.91% 26.29% 26.77% -
Total Cost 148,342 58,471 49,776 29,996 30,177 43,831 41,037 23.85%
-
Net Worth 1,220,847 997,613 920,034 803,126 679,140 616,360 558,173 13.91%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,220,847 997,613 920,034 803,126 679,140 616,360 558,173 13.91%
NOSH 386,344 386,671 386,569 386,118 351,886 352,206 265,796 6.42%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 31.01% 29.93% 36.87% 36.05% 24.68% 28.04% 27.00% -
ROE 5.46% 2.50% 3.16% 2.11% 1.46% 2.77% 2.72% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 55.66 21.58 20.40 12.15 11.39 17.29 21.15 17.48%
EPS 17.26 6.46 7.52 4.38 2.81 4.85 5.71 20.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.58 2.38 2.08 1.93 1.75 2.10 7.04%
Adjusted Per Share Value based on latest NOSH - 386,118
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 20.73 8.04 7.60 4.52 3.86 5.87 5.42 25.02%
EPS 6.43 2.41 2.80 1.63 0.95 1.65 1.46 28.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1767 0.9615 0.8868 0.7741 0.6546 0.5941 0.538 13.91%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.00 1.40 1.91 1.39 1.06 1.00 2.68 -
P/RPS 3.59 6.49 9.36 11.44 9.31 5.78 12.67 -18.94%
P/EPS 11.59 21.67 25.40 31.74 37.72 20.62 46.94 -20.77%
EY 8.63 4.61 3.94 3.15 2.65 4.85 2.13 26.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.54 0.80 0.67 0.55 0.57 1.28 -11.13%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 23/08/11 24/08/10 25/08/09 25/08/08 27/08/07 -
Price 1.93 1.42 1.59 1.54 1.08 0.92 2.25 -
P/RPS 3.47 6.58 7.80 12.68 9.49 5.32 10.64 -17.02%
P/EPS 11.18 21.98 21.14 35.16 38.43 18.97 39.40 -18.92%
EY 8.94 4.55 4.73 2.84 2.60 5.27 2.54 23.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.67 0.74 0.56 0.53 1.07 -8.93%

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