[KSL] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 14.55%
YoY- 12.55%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 45,653 43,352 62,182 60,913 49,797 63,661 54,244 -10.84%
PBT 22,763 57,697 22,433 23,176 20,038 39,479 19,885 9.42%
Tax -5,785 -15,394 -6,229 -6,094 -5,126 -5,835 -5,480 3.67%
NP 16,978 42,303 16,204 17,082 14,912 33,644 14,405 11.56%
-
NP to SH 16,978 42,303 16,204 17,082 14,912 33,644 14,405 11.56%
-
Tax Rate 25.41% 26.68% 27.77% 26.29% 25.58% 14.78% 27.56% -
Total Cost 28,675 1,049 45,978 43,831 34,885 30,017 39,839 -19.66%
-
Net Worth 669,257 652,147 609,411 616,360 598,605 586,135 551,170 13.80%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 17,625 - - - 28,418 - -
Div Payout % - 41.67% - - - 84.47% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 669,257 652,147 609,411 616,360 598,605 586,135 551,170 13.80%
NOSH 352,240 352,512 352,260 352,206 354,204 355,233 266,266 20.48%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 37.19% 97.58% 26.06% 28.04% 29.95% 52.85% 26.56% -
ROE 2.54% 6.49% 2.66% 2.77% 2.49% 5.74% 2.61% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.96 12.30 17.65 17.29 14.06 17.92 20.37 -26.00%
EPS 4.82 12.00 4.60 4.85 4.21 9.47 5.41 -7.40%
DPS 0.00 5.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.90 1.85 1.73 1.75 1.69 1.65 2.07 -5.54%
Adjusted Per Share Value based on latest NOSH - 352,206
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 4.40 4.18 5.99 5.87 4.80 6.14 5.23 -10.87%
EPS 1.64 4.08 1.56 1.65 1.44 3.24 1.39 11.64%
DPS 0.00 1.70 0.00 0.00 0.00 2.74 0.00 -
NAPS 0.6451 0.6286 0.5874 0.5941 0.577 0.5649 0.5312 13.81%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.60 0.60 0.79 1.00 1.00 1.46 1.98 -
P/RPS 4.63 4.88 4.48 5.78 7.11 8.15 9.72 -38.97%
P/EPS 12.45 5.00 17.17 20.62 23.75 15.42 36.60 -51.23%
EY 8.03 20.00 5.82 4.85 4.21 6.49 2.73 105.15%
DY 0.00 8.33 0.00 0.00 0.00 5.48 0.00 -
P/NAPS 0.32 0.32 0.46 0.57 0.59 0.88 0.96 -51.89%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 24/02/09 24/11/08 25/08/08 26/05/08 27/02/08 26/11/07 -
Price 0.87 0.63 0.68 0.92 1.19 1.22 2.10 -
P/RPS 6.71 5.12 3.85 5.32 8.46 6.81 10.31 -24.87%
P/EPS 18.05 5.25 14.78 18.97 28.27 12.88 38.82 -39.95%
EY 5.54 19.05 6.76 5.27 3.54 7.76 2.58 66.36%
DY 0.00 7.94 0.00 0.00 0.00 6.56 0.00 -
P/NAPS 0.46 0.34 0.39 0.53 0.70 0.74 1.01 -40.77%

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