[KSL] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 37.68%
YoY- -15.98%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 118,672 80,961 40,402 54,617 62,182 54,244 71,432 8.82%
PBT 56,747 41,136 19,570 19,345 22,433 19,885 22,981 16.24%
Tax -14,371 -11,119 -3,997 -5,731 -6,229 -5,480 -6,398 14.42%
NP 42,376 30,017 15,573 13,614 16,204 14,405 16,583 16.90%
-
NP to SH 42,376 30,017 15,573 13,614 16,204 14,405 16,583 16.90%
-
Tax Rate 25.32% 27.03% 20.42% 29.63% 27.77% 27.56% 27.84% -
Total Cost 76,296 50,944 24,829 41,003 45,978 39,839 54,849 5.64%
-
Net Worth 1,039,119 954,208 803,767 677,191 609,411 551,170 473,040 14.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,039,119 954,208 803,767 677,191 609,411 551,170 473,040 14.00%
NOSH 386,289 386,319 386,426 350,876 352,260 266,266 265,753 6.42%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 35.71% 37.08% 38.55% 24.93% 26.06% 26.56% 23.22% -
ROE 4.08% 3.15% 1.94% 2.01% 2.66% 2.61% 3.51% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.72 20.96 10.46 15.57 17.65 20.37 26.88 2.24%
EPS 10.97 7.77 4.03 3.88 4.60 5.41 6.24 9.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.47 2.08 1.93 1.73 2.07 1.78 7.11%
Adjusted Per Share Value based on latest NOSH - 350,876
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.44 7.80 3.89 5.26 5.99 5.23 6.88 8.83%
EPS 4.08 2.89 1.50 1.31 1.56 1.39 1.60 16.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0016 0.9197 0.7747 0.6527 0.5874 0.5312 0.4559 14.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.40 1.36 1.62 1.03 0.79 1.98 1.40 -
P/RPS 4.56 6.49 15.49 6.62 4.48 9.72 5.21 -2.19%
P/EPS 12.76 17.50 40.20 26.55 17.17 36.60 22.44 -8.97%
EY 7.84 5.71 2.49 3.77 5.82 2.73 4.46 9.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.78 0.53 0.46 0.96 0.79 -6.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 24/11/10 24/11/09 24/11/08 26/11/07 21/11/06 -
Price 1.45 1.38 1.52 1.20 0.68 2.10 1.52 -
P/RPS 4.72 6.58 14.54 7.71 3.85 10.31 5.65 -2.95%
P/EPS 13.22 17.76 37.72 30.93 14.78 38.82 24.36 -9.67%
EY 7.57 5.63 2.65 3.23 6.76 2.58 4.11 10.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.73 0.62 0.39 1.01 0.85 -7.27%

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