[KSL] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 37.68%
YoY- -15.98%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 46,908 53,536 45,844 54,617 40,065 45,653 43,352 5.41%
PBT 24,323 22,225 59,422 19,345 13,716 22,763 57,697 -43.86%
Tax -7,411 -6,156 -8,514 -5,731 -3,828 -5,785 -15,394 -38.65%
NP 16,912 16,069 50,908 13,614 9,888 16,978 42,303 -45.82%
-
NP to SH 16,912 16,069 50,908 13,614 9,888 16,978 42,303 -45.82%
-
Tax Rate 30.47% 27.70% 14.33% 29.63% 27.91% 25.41% 26.68% -
Total Cost 29,996 37,467 -5,064 41,003 30,177 28,675 1,049 840.86%
-
Net Worth 803,126 739,972 702,584 677,191 679,140 669,257 652,147 14.93%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 17,564 - - - 17,625 -
Div Payout % - - 34.50% - - - 41.67% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 803,126 739,972 702,584 677,191 679,140 669,257 652,147 14.93%
NOSH 386,118 362,731 351,292 350,876 351,886 352,240 352,512 6.27%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 36.05% 30.02% 111.05% 24.93% 24.68% 37.19% 97.58% -
ROE 2.11% 2.17% 7.25% 2.01% 1.46% 2.54% 6.49% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.15 14.76 13.05 15.57 11.39 12.96 12.30 -0.81%
EPS 4.38 4.43 14.49 3.88 2.81 4.82 12.00 -49.02%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.08 2.04 2.00 1.93 1.93 1.90 1.85 8.14%
Adjusted Per Share Value based on latest NOSH - 350,876
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.61 5.26 4.51 5.37 3.94 4.49 4.26 5.42%
EPS 1.66 1.58 5.01 1.34 0.97 1.67 4.16 -45.88%
DPS 0.00 0.00 1.73 0.00 0.00 0.00 1.73 -
NAPS 0.7898 0.7277 0.6909 0.6659 0.6679 0.6581 0.6413 14.93%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.39 1.48 1.19 1.03 1.06 0.60 0.60 -
P/RPS 11.44 10.03 9.12 6.62 9.31 4.63 4.88 76.74%
P/EPS 31.74 33.41 8.21 26.55 37.72 12.45 5.00 244.00%
EY 3.15 2.99 12.18 3.77 2.65 8.03 20.00 -70.93%
DY 0.00 0.00 4.20 0.00 0.00 0.00 8.33 -
P/NAPS 0.67 0.73 0.60 0.53 0.55 0.32 0.32 63.88%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 -
Price 1.54 1.22 1.27 1.20 1.08 0.87 0.63 -
P/RPS 12.68 8.27 9.73 7.71 9.49 6.71 5.12 83.35%
P/EPS 35.16 27.54 8.76 30.93 38.43 18.05 5.25 256.53%
EY 2.84 3.63 11.41 3.23 2.60 5.54 19.05 -71.98%
DY 0.00 0.00 3.94 0.00 0.00 0.00 7.94 -
P/NAPS 0.74 0.60 0.64 0.62 0.56 0.46 0.34 68.18%

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