[KSL] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 161.07%
YoY- 25.74%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 54,617 40,065 45,653 43,352 62,182 60,913 49,797 6.34%
PBT 19,345 13,716 22,763 57,697 22,433 23,176 20,038 -2.31%
Tax -5,731 -3,828 -5,785 -15,394 -6,229 -6,094 -5,126 7.71%
NP 13,614 9,888 16,978 42,303 16,204 17,082 14,912 -5.88%
-
NP to SH 13,614 9,888 16,978 42,303 16,204 17,082 14,912 -5.88%
-
Tax Rate 29.63% 27.91% 25.41% 26.68% 27.77% 26.29% 25.58% -
Total Cost 41,003 30,177 28,675 1,049 45,978 43,831 34,885 11.36%
-
Net Worth 677,191 679,140 669,257 652,147 609,411 616,360 598,605 8.56%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 17,625 - - - -
Div Payout % - - - 41.67% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 677,191 679,140 669,257 652,147 609,411 616,360 598,605 8.56%
NOSH 350,876 351,886 352,240 352,512 352,260 352,206 354,204 -0.62%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 24.93% 24.68% 37.19% 97.58% 26.06% 28.04% 29.95% -
ROE 2.01% 1.46% 2.54% 6.49% 2.66% 2.77% 2.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.57 11.39 12.96 12.30 17.65 17.29 14.06 7.03%
EPS 3.88 2.81 4.82 12.00 4.60 4.85 4.21 -5.29%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.93 1.93 1.90 1.85 1.73 1.75 1.69 9.24%
Adjusted Per Share Value based on latest NOSH - 352,512
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.26 3.86 4.40 4.18 5.99 5.87 4.80 6.28%
EPS 1.31 0.95 1.64 4.08 1.56 1.65 1.44 -6.10%
DPS 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
NAPS 0.6527 0.6546 0.6451 0.6286 0.5874 0.5941 0.577 8.55%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.03 1.06 0.60 0.60 0.79 1.00 1.00 -
P/RPS 6.62 9.31 4.63 4.88 4.48 5.78 7.11 -4.64%
P/EPS 26.55 37.72 12.45 5.00 17.17 20.62 23.75 7.70%
EY 3.77 2.65 8.03 20.00 5.82 4.85 4.21 -7.08%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.32 0.32 0.46 0.57 0.59 -6.89%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 24/02/09 24/11/08 25/08/08 26/05/08 -
Price 1.20 1.08 0.87 0.63 0.68 0.92 1.19 -
P/RPS 7.71 9.49 6.71 5.12 3.85 5.32 8.46 -5.99%
P/EPS 30.93 38.43 18.05 5.25 14.78 18.97 28.27 6.17%
EY 3.23 2.60 5.54 19.05 6.76 5.27 3.54 -5.92%
DY 0.00 0.00 0.00 7.94 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.46 0.34 0.39 0.53 0.70 -7.76%

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