[KSL] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1.85%
YoY- 19.95%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 244,594 173,804 177,851 187,794 200,888 214,144 186,179 20.01%
PBT 101,186 66,096 164,329 88,157 93,096 88,900 115,246 -8.33%
Tax -17,308 -14,620 -42,676 -23,418 -27,134 -24,624 -23,858 -19.30%
NP 83,878 51,476 121,653 64,738 65,962 64,276 91,388 -5.57%
-
NP to SH 83,878 51,476 121,653 64,738 65,962 64,276 91,388 -5.57%
-
Tax Rate 17.11% 22.12% 25.97% 26.56% 29.15% 27.70% 20.70% -
Total Cost 160,716 122,328 56,198 123,056 134,926 149,868 94,791 42.32%
-
Net Worth 919,952 892,714 856,160 787,771 779,550 739,972 730,782 16.63%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 19,025 - - - 17,566 -
Div Payout % - - 15.64% - - - 19.22% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 919,952 892,714 856,160 787,771 779,550 739,972 730,782 16.63%
NOSH 386,534 386,456 380,515 378,736 374,784 362,731 351,337 6.59%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 34.29% 29.62% 68.40% 34.47% 32.84% 30.02% 49.09% -
ROE 9.12% 5.77% 14.21% 8.22% 8.46% 8.69% 12.51% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 63.28 44.97 46.74 49.58 53.60 59.04 52.99 12.59%
EPS 21.70 13.32 31.97 17.09 17.60 17.72 26.01 -11.40%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.38 2.31 2.25 2.08 2.08 2.04 2.08 9.42%
Adjusted Per Share Value based on latest NOSH - 386,426
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.58 16.75 17.14 18.10 19.36 20.64 17.94 20.05%
EPS 8.08 4.96 11.73 6.24 6.36 6.20 8.81 -5.61%
DPS 0.00 0.00 1.83 0.00 0.00 0.00 1.69 -
NAPS 0.8867 0.8604 0.8252 0.7593 0.7514 0.7132 0.7044 16.63%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.91 1.85 1.82 1.62 1.39 1.48 1.19 -
P/RPS 3.02 4.11 3.89 3.27 2.59 2.51 2.25 21.74%
P/EPS 8.80 13.89 5.69 9.48 7.90 8.35 4.57 54.96%
EY 11.36 7.20 17.57 10.55 12.66 11.97 21.86 -35.43%
DY 0.00 0.00 2.75 0.00 0.00 0.00 4.20 -
P/NAPS 0.80 0.80 0.81 0.78 0.67 0.73 0.57 25.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 27/05/11 25/02/11 24/11/10 24/08/10 25/05/10 25/02/10 -
Price 1.59 1.84 1.70 1.52 1.54 1.22 1.27 -
P/RPS 2.51 4.09 3.64 3.07 2.87 2.07 2.40 3.04%
P/EPS 7.33 13.81 5.32 8.89 8.75 6.88 4.88 31.25%
EY 13.65 7.24 18.81 11.25 11.43 14.52 20.48 -23.75%
DY 0.00 0.00 2.94 0.00 0.00 0.00 3.94 -
P/NAPS 0.67 0.80 0.76 0.73 0.74 0.60 0.61 6.47%

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