[KSL] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -24.96%
YoY- 13.85%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 186,179 187,113 171,436 182,612 216,244 230,522 221,420 -10.88%
PBT 115,246 74,432 72,958 91,052 123,344 87,529 86,428 21.08%
Tax -23,858 -20,458 -19,226 -23,140 -32,843 -23,265 -22,540 3.85%
NP 91,388 53,973 53,732 67,912 90,501 64,264 63,888 26.87%
-
NP to SH 91,388 53,973 53,732 67,912 90,501 64,264 63,988 26.73%
-
Tax Rate 20.70% 27.49% 26.35% 25.41% 26.63% 26.58% 26.08% -
Total Cost 94,791 133,140 117,704 114,700 125,743 166,258 157,532 -28.65%
-
Net Worth 730,782 678,180 678,682 669,257 652,216 609,967 616,624 11.95%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 17,566 - - - 17,627 - - -
Div Payout % 19.22% - - - 19.48% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 730,782 678,180 678,682 669,257 652,216 609,967 616,624 11.95%
NOSH 351,337 351,388 351,649 352,240 352,549 352,582 352,356 -0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 49.09% 28.85% 31.34% 37.19% 41.85% 27.88% 28.85% -
ROE 12.51% 7.96% 7.92% 10.15% 13.88% 10.54% 10.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.99 53.25 48.75 51.84 61.34 65.38 62.84 -10.71%
EPS 26.01 15.36 15.28 19.28 25.67 18.23 18.16 26.97%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.08 1.93 1.93 1.90 1.85 1.73 1.75 12.17%
Adjusted Per Share Value based on latest NOSH - 352,240
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.94 18.03 16.52 17.60 20.84 22.22 21.34 -10.89%
EPS 8.81 5.20 5.18 6.55 8.72 6.19 6.17 26.72%
DPS 1.69 0.00 0.00 0.00 1.70 0.00 0.00 -
NAPS 0.7044 0.6537 0.6541 0.6451 0.6286 0.5879 0.5943 11.96%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.19 1.03 1.06 0.60 0.60 0.79 1.00 -
P/RPS 2.25 1.93 2.17 1.16 0.98 1.21 1.59 25.96%
P/EPS 4.57 6.71 6.94 3.11 2.34 4.33 5.51 -11.69%
EY 21.86 14.91 14.42 32.13 42.78 23.07 18.16 13.12%
DY 4.20 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.57 0.53 0.55 0.32 0.32 0.46 0.57 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 24/11/08 25/08/08 -
Price 1.27 1.20 1.08 0.87 0.63 0.68 0.92 -
P/RPS 2.40 2.25 2.22 1.68 1.03 1.04 1.46 39.15%
P/EPS 4.88 7.81 7.07 4.51 2.45 3.73 5.07 -2.50%
EY 20.48 12.80 14.15 22.16 40.75 26.80 19.74 2.47%
DY 3.94 0.00 0.00 0.00 7.94 0.00 0.00 -
P/NAPS 0.61 0.62 0.56 0.46 0.34 0.39 0.53 9.79%

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