[KSL] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.25%
YoY- 71.04%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 43,451 37,005 40,402 46,908 53,536 45,844 54,617 -14.15%
PBT 16,524 98,211 19,570 24,323 22,225 59,422 19,345 -9.98%
Tax -3,655 -25,112 -3,997 -7,411 -6,156 -8,514 -5,731 -25.92%
NP 12,869 73,099 15,573 16,912 16,069 50,908 13,614 -3.68%
-
NP to SH 12,869 73,099 15,573 16,912 16,069 50,908 13,614 -3.68%
-
Tax Rate 22.12% 25.57% 20.42% 30.47% 27.70% 14.33% 29.63% -
Total Cost 30,582 -36,094 24,829 29,996 37,467 -5,064 41,003 -17.77%
-
Net Worth 892,714 877,272 803,767 803,126 739,972 702,584 677,191 20.24%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 19,323 - - - 17,564 - -
Div Payout % - 26.43% - - - 34.50% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 892,714 877,272 803,767 803,126 739,972 702,584 677,191 20.24%
NOSH 386,456 386,463 386,426 386,118 362,731 351,292 350,876 6.65%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 29.62% 197.54% 38.55% 36.05% 30.02% 111.05% 24.93% -
ROE 1.44% 8.33% 1.94% 2.11% 2.17% 7.25% 2.01% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.24 9.58 10.46 12.15 14.76 13.05 15.57 -19.54%
EPS 3.33 18.92 4.03 4.38 4.43 14.49 3.88 -9.69%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.31 2.27 2.08 2.08 2.04 2.00 1.93 12.74%
Adjusted Per Share Value based on latest NOSH - 386,118
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.27 3.64 3.97 4.61 5.26 4.51 5.37 -14.18%
EPS 1.27 7.19 1.53 1.66 1.58 5.01 1.34 -3.51%
DPS 0.00 1.90 0.00 0.00 0.00 1.73 0.00 -
NAPS 0.8779 0.8627 0.7904 0.7898 0.7277 0.6909 0.6659 20.25%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.85 1.82 1.62 1.39 1.48 1.19 1.03 -
P/RPS 16.45 19.01 15.49 11.44 10.03 9.12 6.62 83.56%
P/EPS 55.56 9.62 40.20 31.74 33.41 8.21 26.55 63.67%
EY 1.80 10.39 2.49 3.15 2.99 12.18 3.77 -38.93%
DY 0.00 2.75 0.00 0.00 0.00 4.20 0.00 -
P/NAPS 0.80 0.80 0.78 0.67 0.73 0.60 0.53 31.61%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 24/11/10 24/08/10 25/05/10 25/02/10 24/11/09 -
Price 1.84 1.70 1.52 1.54 1.22 1.27 1.20 -
P/RPS 16.37 17.75 14.54 12.68 8.27 9.73 7.71 65.27%
P/EPS 55.26 8.99 37.72 35.16 27.54 8.76 30.93 47.29%
EY 1.81 11.13 2.65 2.84 3.63 11.41 3.23 -32.05%
DY 0.00 2.94 0.00 0.00 0.00 3.94 0.00 -
P/NAPS 0.80 0.75 0.73 0.74 0.60 0.64 0.62 18.54%

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