[KSL] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -87.38%
YoY- -72.86%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 216,244 172,892 110,710 49,797 277,416 213,755 159,511 22.37%
PBT 123,344 65,647 43,214 20,038 138,299 98,820 78,935 34.47%
Tax -32,843 -17,449 -11,270 -5,126 -20,130 -14,295 -8,815 139.37%
NP 90,501 48,198 31,944 14,912 118,169 84,525 70,120 18.45%
-
NP to SH 90,501 48,198 31,994 14,912 118,169 84,525 70,120 18.45%
-
Tax Rate 26.63% 26.58% 26.08% 25.58% 14.56% 14.47% 11.17% -
Total Cost 125,743 124,694 78,766 34,885 159,247 129,230 89,391 25.41%
-
Net Worth 652,216 609,967 616,624 598,605 585,680 550,902 558,407 10.85%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 17,627 - - - 28,396 - - -
Div Payout % 19.48% - - - 24.03% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 652,216 609,967 616,624 598,605 585,680 550,902 558,407 10.85%
NOSH 352,549 352,582 352,356 354,204 354,957 266,136 265,908 20.58%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 41.85% 27.88% 28.85% 29.95% 42.60% 39.54% 43.96% -
ROE 13.88% 7.90% 5.19% 2.49% 20.18% 15.34% 12.56% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 61.34 49.04 31.42 14.06 78.15 80.32 59.99 1.48%
EPS 25.67 13.67 9.08 4.21 33.29 31.76 26.37 -1.76%
DPS 5.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.85 1.73 1.75 1.69 1.65 2.07 2.10 -8.06%
Adjusted Per Share Value based on latest NOSH - 354,204
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 21.27 17.00 10.89 4.90 27.28 21.02 15.69 22.37%
EPS 8.90 4.74 3.15 1.47 11.62 8.31 6.90 18.40%
DPS 1.73 0.00 0.00 0.00 2.79 0.00 0.00 -
NAPS 0.6414 0.5998 0.6064 0.5887 0.576 0.5418 0.5491 10.86%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.60 0.79 1.00 1.00 1.46 1.98 2.68 -
P/RPS 0.98 1.61 3.18 7.11 1.87 2.47 4.47 -63.47%
P/EPS 2.34 5.78 11.01 23.75 4.39 6.23 10.16 -62.25%
EY 42.78 17.30 9.08 4.21 22.80 16.04 9.84 165.19%
DY 8.33 0.00 0.00 0.00 5.48 0.00 0.00 -
P/NAPS 0.32 0.46 0.57 0.59 0.88 0.96 1.28 -60.14%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 24/11/08 25/08/08 26/05/08 27/02/08 26/11/07 27/08/07 -
Price 0.63 0.68 0.92 1.19 1.22 2.10 2.25 -
P/RPS 1.03 1.39 2.93 8.46 1.56 2.61 3.75 -57.57%
P/EPS 2.45 4.97 10.13 28.27 3.66 6.61 8.53 -56.30%
EY 40.75 20.10 9.87 3.54 27.29 15.12 11.72 128.64%
DY 7.94 0.00 0.00 0.00 6.56 0.00 0.00 -
P/NAPS 0.34 0.39 0.53 0.70 0.74 1.01 1.07 -53.27%

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