[KSL] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 87.91%
YoY- 33.12%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 271,010 244,594 173,804 177,851 187,794 200,888 214,144 16.98%
PBT 122,305 101,186 66,096 164,329 88,157 93,096 88,900 23.67%
Tax -26,364 -17,308 -14,620 -42,676 -23,418 -27,134 -24,624 4.65%
NP 95,941 83,878 51,476 121,653 64,738 65,962 64,276 30.57%
-
NP to SH 95,941 83,878 51,476 121,653 64,738 65,962 64,276 30.57%
-
Tax Rate 21.56% 17.11% 22.12% 25.97% 26.56% 29.15% 27.70% -
Total Cost 175,069 160,716 122,328 56,198 123,056 134,926 149,868 10.90%
-
Net Worth 954,518 919,952 892,714 856,160 787,771 779,550 739,972 18.48%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 19,025 - - - -
Div Payout % - - - 15.64% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 954,518 919,952 892,714 856,160 787,771 779,550 739,972 18.48%
NOSH 386,444 386,534 386,456 380,515 378,736 374,784 362,731 4.30%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 35.40% 34.29% 29.62% 68.40% 34.47% 32.84% 30.02% -
ROE 10.05% 9.12% 5.77% 14.21% 8.22% 8.46% 8.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 70.13 63.28 44.97 46.74 49.58 53.60 59.04 12.14%
EPS 24.83 21.70 13.32 31.97 17.09 17.60 17.72 25.19%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.47 2.38 2.31 2.25 2.08 2.08 2.04 13.58%
Adjusted Per Share Value based on latest NOSH - 386,463
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 26.12 23.58 16.75 17.14 18.10 19.36 20.64 16.98%
EPS 9.25 8.08 4.96 11.73 6.24 6.36 6.20 30.53%
DPS 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
NAPS 0.92 0.8867 0.8604 0.8252 0.7593 0.7514 0.7132 18.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.36 1.91 1.85 1.82 1.62 1.39 1.48 -
P/RPS 1.94 3.02 4.11 3.89 3.27 2.59 2.51 -15.76%
P/EPS 5.48 8.80 13.89 5.69 9.48 7.90 8.35 -24.46%
EY 18.25 11.36 7.20 17.57 10.55 12.66 11.97 32.43%
DY 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
P/NAPS 0.55 0.80 0.80 0.81 0.78 0.67 0.73 -17.18%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 23/08/11 27/05/11 25/02/11 24/11/10 24/08/10 25/05/10 -
Price 1.38 1.59 1.84 1.70 1.52 1.54 1.22 -
P/RPS 1.97 2.51 4.09 3.64 3.07 2.87 2.07 -3.24%
P/EPS 5.56 7.33 13.81 5.32 8.89 8.75 6.88 -13.22%
EY 17.99 13.65 7.24 18.81 11.25 11.43 14.52 15.34%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.80 0.76 0.73 0.74 0.60 -4.49%

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