[KSL] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 87.77%
YoY- -23.41%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 140,335 85,718 45,653 216,244 172,892 110,710 49,797 99.38%
PBT 55,824 36,479 22,763 123,344 65,647 43,214 20,038 97.86%
Tax -15,344 -9,613 -5,785 -32,843 -17,449 -11,270 -5,126 107.56%
NP 40,480 26,866 16,978 90,501 48,198 31,944 14,912 94.47%
-
NP to SH 40,480 26,866 16,978 90,501 48,198 31,994 14,912 94.47%
-
Tax Rate 27.49% 26.35% 25.41% 26.63% 26.58% 26.08% 25.58% -
Total Cost 99,855 58,852 28,675 125,743 124,694 78,766 34,885 101.46%
-
Net Worth 678,180 678,682 669,257 652,216 609,967 616,624 598,605 8.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 17,627 - - - -
Div Payout % - - - 19.48% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 678,180 678,682 669,257 652,216 609,967 616,624 598,605 8.66%
NOSH 351,388 351,649 352,240 352,549 352,582 352,356 354,204 -0.53%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 28.85% 31.34% 37.19% 41.85% 27.88% 28.85% 29.95% -
ROE 5.97% 3.96% 2.54% 13.88% 7.90% 5.19% 2.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.94 24.38 12.96 61.34 49.04 31.42 14.06 100.44%
EPS 11.52 7.64 4.82 25.67 13.67 9.08 4.21 95.51%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.93 1.93 1.90 1.85 1.73 1.75 1.69 9.24%
Adjusted Per Share Value based on latest NOSH - 352,512
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 13.53 8.26 4.40 20.84 16.66 10.67 4.80 99.41%
EPS 3.90 2.59 1.64 8.72 4.65 3.08 1.44 94.18%
DPS 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
NAPS 0.6537 0.6541 0.6451 0.6286 0.5879 0.5943 0.577 8.66%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.03 1.06 0.60 0.60 0.79 1.00 1.00 -
P/RPS 2.58 4.35 4.63 0.98 1.61 3.18 7.11 -49.09%
P/EPS 8.94 13.87 12.45 2.34 5.78 11.01 23.75 -47.83%
EY 11.18 7.21 8.03 42.78 17.30 9.08 4.21 91.65%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.32 0.32 0.46 0.57 0.59 -6.89%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 24/02/09 24/11/08 25/08/08 26/05/08 -
Price 1.20 1.08 0.87 0.63 0.68 0.92 1.19 -
P/RPS 3.00 4.43 6.71 1.03 1.39 2.93 8.46 -49.86%
P/EPS 10.42 14.14 18.05 2.45 4.97 10.13 28.27 -48.56%
EY 9.60 7.07 5.54 40.75 20.10 9.87 3.54 94.34%
DY 0.00 0.00 0.00 7.94 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.46 0.34 0.39 0.53 0.70 -7.76%

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