[KSL] QoQ Cumulative 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- -81.24%
YoY- 13.85%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 186,179 140,335 85,718 45,653 216,244 172,892 110,710 41.28%
PBT 115,246 55,824 36,479 22,763 123,344 65,647 43,214 91.96%
Tax -23,858 -15,344 -9,613 -5,785 -32,843 -17,449 -11,270 64.64%
NP 91,388 40,480 26,866 16,978 90,501 48,198 31,944 101.14%
-
NP to SH 91,388 40,480 26,866 16,978 90,501 48,198 31,994 100.93%
-
Tax Rate 20.70% 27.49% 26.35% 25.41% 26.63% 26.58% 26.08% -
Total Cost 94,791 99,855 58,852 28,675 125,743 124,694 78,766 13.10%
-
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% 5.97% 3.96% 2.54% 13.88% 7.90% 5.19% -
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 39.94 24.38 12.96 61.34 49.04 31.42 41.55%
EPS 26.01 11.52 7.64 4.82 25.67 13.67 9.08 101.31%
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 13.53 8.26 4.40 20.84 16.66 10.67 41.26%
EPS 8.81 3.90 2.59 1.64 8.72 4.65 3.08 101.11%
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 2.58 4.35 4.63 0.98 1.61 3.18 -20.54%
P/EPS 4.57 8.94 13.87 12.45 2.34 5.78 11.01 -44.26%
EY 21.86 11.18 7.21 8.03 42.78 17.30 9.08 79.34%
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 3.00 4.43 6.71 1.03 1.39 2.93 -12.42%
P/EPS 4.88 10.42 14.14 18.05 2.45 4.97 10.13 -38.46%
EY 20.48 9.60 7.07 5.54 40.75 20.10 9.87 62.46%
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