[KSL] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.43%
YoY- -42.98%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 171,436 182,612 216,244 230,522 221,420 199,188 277,416 -27.46%
PBT 72,958 91,052 123,344 87,529 86,428 80,152 138,299 -34.73%
Tax -19,226 -23,140 -32,843 -23,265 -22,540 -20,504 -20,130 -3.01%
NP 53,732 67,912 90,501 64,264 63,888 59,648 118,169 -40.89%
-
NP to SH 53,732 67,912 90,501 64,264 63,988 59,648 118,169 -40.89%
-
Tax Rate 26.35% 25.41% 26.63% 26.58% 26.08% 25.58% 14.56% -
Total Cost 117,704 114,700 125,743 166,258 157,532 139,540 159,247 -18.26%
-
Net Worth 678,682 669,257 652,216 609,967 616,624 598,605 585,680 10.33%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 17,627 - - - 28,396 -
Div Payout % - - 19.48% - - - 24.03% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 678,682 669,257 652,216 609,967 616,624 598,605 585,680 10.33%
NOSH 351,649 352,240 352,549 352,582 352,356 354,204 354,957 -0.62%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 31.34% 37.19% 41.85% 27.88% 28.85% 29.95% 42.60% -
ROE 7.92% 10.15% 13.88% 10.54% 10.38% 9.96% 20.18% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 48.75 51.84 61.34 65.38 62.84 56.24 78.15 -27.01%
EPS 15.28 19.28 25.67 18.23 18.16 16.84 33.29 -40.52%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.00 -
NAPS 1.93 1.90 1.85 1.73 1.75 1.69 1.65 11.02%
Adjusted Per Share Value based on latest NOSH - 352,260
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.52 17.60 20.84 22.22 21.34 19.20 26.74 -27.48%
EPS 5.18 6.55 8.72 6.19 6.17 5.75 11.39 -40.88%
DPS 0.00 0.00 1.70 0.00 0.00 0.00 2.74 -
NAPS 0.6541 0.6451 0.6286 0.5879 0.5943 0.577 0.5645 10.32%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.06 0.60 0.60 0.79 1.00 1.00 1.46 -
P/RPS 2.17 1.16 0.98 1.21 1.59 1.78 1.87 10.43%
P/EPS 6.94 3.11 2.34 4.33 5.51 5.94 4.39 35.74%
EY 14.42 32.13 42.78 23.07 18.16 16.84 22.80 -26.33%
DY 0.00 0.00 8.33 0.00 0.00 0.00 5.48 -
P/NAPS 0.55 0.32 0.32 0.46 0.57 0.59 0.88 -26.92%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 24/02/09 24/11/08 25/08/08 26/05/08 27/02/08 -
Price 1.08 0.87 0.63 0.68 0.92 1.19 1.22 -
P/RPS 2.22 1.68 1.03 1.04 1.46 2.12 1.56 26.54%
P/EPS 7.07 4.51 2.45 3.73 5.07 7.07 3.66 55.16%
EY 14.15 22.16 40.75 26.80 19.74 14.15 27.29 -35.48%
DY 0.00 0.00 7.94 0.00 0.00 0.00 6.56 -
P/NAPS 0.56 0.46 0.34 0.39 0.53 0.70 0.74 -16.97%

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