[KSL] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 225.89%
YoY- 27.16%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 74,507 272,261 203,258 122,297 43,451 177,851 140,846 -34.56%
PBT 34,681 112,211 91,729 50,593 16,524 164,329 66,118 -34.93%
Tax -9,408 -29,150 -19,773 -8,654 -3,655 -42,676 -17,564 -34.01%
NP 25,273 83,061 71,956 41,939 12,869 121,653 48,554 -35.26%
-
NP to SH 25,273 83,061 71,956 41,939 12,869 121,653 48,554 -35.26%
-
Tax Rate 27.13% 25.98% 21.56% 17.11% 22.12% 25.97% 26.56% -
Total Cost 49,234 189,200 131,302 80,358 30,582 56,198 92,292 -34.19%
-
Net Worth 969,957 946,766 954,518 919,952 892,714 856,160 787,771 14.86%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 19,025 - -
Div Payout % - - - - - 15.64% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 969,957 946,766 954,518 919,952 892,714 856,160 787,771 14.86%
NOSH 386,437 386,435 386,444 386,534 386,456 380,515 378,736 1.34%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 33.92% 30.51% 35.40% 34.29% 29.62% 68.40% 34.47% -
ROE 2.61% 8.77% 7.54% 4.56% 1.44% 14.21% 6.16% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.28 70.45 52.60 31.64 11.24 46.74 37.19 -35.44%
EPS 6.54 21.50 18.62 10.85 3.33 31.97 12.82 -36.12%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.51 2.45 2.47 2.38 2.31 2.25 2.08 13.33%
Adjusted Per Share Value based on latest NOSH - 386,569
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.18 26.24 19.59 11.79 4.19 17.14 13.58 -34.58%
EPS 2.44 8.01 6.94 4.04 1.24 11.73 4.68 -35.19%
DPS 0.00 0.00 0.00 0.00 0.00 1.83 0.00 -
NAPS 0.9349 0.9125 0.92 0.8867 0.8604 0.8252 0.7593 14.86%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.41 1.38 1.36 1.91 1.85 1.82 1.62 -
P/RPS 7.31 1.96 2.59 6.04 16.45 3.89 4.36 41.08%
P/EPS 21.56 6.42 7.30 17.60 55.56 5.69 12.64 42.71%
EY 4.64 15.58 13.69 5.68 1.80 17.57 7.91 -29.90%
DY 0.00 0.00 0.00 0.00 0.00 2.75 0.00 -
P/NAPS 0.56 0.56 0.55 0.80 0.80 0.81 0.78 -19.80%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 01/03/12 29/11/11 23/08/11 27/05/11 25/02/11 24/11/10 -
Price 1.35 1.52 1.38 1.59 1.84 1.70 1.52 -
P/RPS 7.00 2.16 2.62 5.03 16.37 3.64 4.09 43.03%
P/EPS 20.64 7.07 7.41 14.65 55.26 5.32 11.86 44.63%
EY 4.84 14.14 13.49 6.82 1.81 18.81 8.43 -30.89%
DY 0.00 0.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.54 0.62 0.56 0.67 0.80 0.76 0.73 -18.19%

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