[KSL] QoQ Cumulative 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- 150.55%
YoY- 33.12%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 203,258 122,297 43,451 177,851 140,846 100,444 53,536 143.17%
PBT 91,729 50,593 16,524 164,329 66,118 46,548 22,225 157.08%
Tax -19,773 -8,654 -3,655 -42,676 -17,564 -13,567 -6,156 117.54%
NP 71,956 41,939 12,869 121,653 48,554 32,981 16,069 171.42%
-
NP to SH 71,956 41,939 12,869 121,653 48,554 32,981 16,069 171.42%
-
Tax Rate 21.56% 17.11% 22.12% 25.97% 26.56% 29.15% 27.70% -
Total Cost 131,302 80,358 30,582 56,198 92,292 67,463 37,467 130.54%
-
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 7.54% 4.56% 1.44% 14.21% 6.16% 4.23% 2.17% -
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 52.60 31.64 11.24 46.74 37.19 26.80 14.76 133.12%
EPS 18.62 10.85 3.33 31.97 12.82 8.80 4.43 160.21%
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 19.59 11.79 4.19 17.14 13.58 9.68 5.16 143.16%
EPS 6.94 4.04 1.24 11.73 4.68 3.18 1.55 171.40%
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 2.59 6.04 16.45 3.89 4.36 5.19 10.03 -59.41%
P/EPS 7.30 17.60 55.56 5.69 12.64 15.80 33.41 -63.68%
EY 13.69 5.68 1.80 17.57 7.91 6.33 2.99 175.47%
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 2.62 5.03 16.37 3.64 4.09 5.75 8.27 -53.49%
P/EPS 7.41 14.65 55.26 5.32 11.86 17.50 27.54 -58.28%
EY 13.49 6.82 1.81 18.81 8.43 5.71 3.63 139.73%
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