[KSL] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -0.99%
YoY- -2.26%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 462,458 303,317 167,766 194,062 212,100 223,916 301,087 7.40%
PBT 200,922 130,368 158,628 114,708 126,069 100,127 126,728 7.97%
Tax -50,531 -34,903 -40,175 -24,229 -33,502 -21,989 -22,695 14.25%
NP 150,391 95,465 118,453 90,479 92,567 78,138 104,033 6.32%
-
NP to SH 150,391 95,465 118,453 90,479 92,567 78,138 104,033 6.32%
-
Tax Rate 25.15% 26.77% 25.33% 21.12% 26.57% 21.96% 17.91% -
Total Cost 312,067 207,852 49,313 103,583 119,533 145,778 197,054 7.95%
-
Net Worth 1,154,902 969,957 892,714 725,462 669,257 598,605 531,363 13.79%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 19,323 17,564 17,625 28,418 31,871 -
Div Payout % - - 16.31% 19.41% 19.04% 36.37% 30.64% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,154,902 969,957 892,714 725,462 669,257 598,605 531,363 13.79%
NOSH 386,255 386,437 386,456 362,731 352,240 354,204 265,681 6.42%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 32.52% 31.47% 70.61% 46.62% 43.64% 34.90% 34.55% -
ROE 13.02% 9.84% 13.27% 12.47% 13.83% 13.05% 19.58% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 119.73 78.49 43.41 53.50 60.21 63.22 113.33 0.91%
EPS 38.94 24.70 30.65 24.94 26.28 22.06 39.16 -0.09%
DPS 0.00 0.00 5.00 4.84 5.00 8.02 12.00 -
NAPS 2.99 2.51 2.31 2.00 1.90 1.69 2.00 6.92%
Adjusted Per Share Value based on latest NOSH - 362,731
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 45.48 29.83 16.50 19.08 20.86 22.02 29.61 7.40%
EPS 14.79 9.39 11.65 8.90 9.10 7.68 10.23 6.33%
DPS 0.00 0.00 1.90 1.73 1.73 2.79 3.13 -
NAPS 1.1357 0.9538 0.8779 0.7134 0.6581 0.5887 0.5225 13.80%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.03 1.41 1.85 1.48 0.60 1.00 1.94 -
P/RPS 1.70 1.80 4.26 2.77 1.00 1.58 1.71 -0.09%
P/EPS 5.21 5.71 6.04 5.93 2.28 4.53 4.95 0.85%
EY 19.18 17.52 16.57 16.85 43.80 22.06 20.18 -0.84%
DY 0.00 0.00 2.70 3.27 8.33 8.02 6.19 -
P/NAPS 0.68 0.56 0.80 0.74 0.32 0.59 0.97 -5.74%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 29/05/12 27/05/11 25/05/10 26/05/09 26/05/08 31/05/07 -
Price 2.20 1.35 1.84 1.22 0.87 1.19 2.55 -
P/RPS 1.84 1.72 4.24 2.28 1.44 1.88 2.25 -3.29%
P/EPS 5.65 5.46 6.00 4.89 3.31 5.39 6.51 -2.33%
EY 17.70 18.30 16.66 20.45 30.21 18.54 15.36 2.38%
DY 0.00 0.00 2.72 3.97 5.75 6.74 4.71 -
P/NAPS 0.74 0.54 0.80 0.61 0.46 0.70 1.28 -8.72%

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