[KSL] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -55.68%
YoY- -72.86%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 43,352 62,182 60,913 49,797 63,661 54,244 56,214 -15.83%
PBT 57,697 22,433 23,176 20,038 39,479 19,885 20,725 97.28%
Tax -15,394 -6,229 -6,094 -5,126 -5,835 -5,480 -5,548 96.84%
NP 42,303 16,204 17,082 14,912 33,644 14,405 15,177 97.44%
-
NP to SH 42,303 16,204 17,082 14,912 33,644 14,405 15,177 97.44%
-
Tax Rate 26.68% 27.77% 26.29% 25.58% 14.78% 27.56% 26.77% -
Total Cost 1,049 45,978 43,831 34,885 30,017 39,839 41,037 -91.22%
-
Net Worth 652,147 609,411 616,360 598,605 586,135 551,170 558,173 10.87%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 17,625 - - - 28,418 - - -
Div Payout % 41.67% - - - 84.47% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 652,147 609,411 616,360 598,605 586,135 551,170 558,173 10.87%
NOSH 352,512 352,260 352,206 354,204 355,233 266,266 265,796 20.60%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 97.58% 26.06% 28.04% 29.95% 52.85% 26.56% 27.00% -
ROE 6.49% 2.66% 2.77% 2.49% 5.74% 2.61% 2.72% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 12.30 17.65 17.29 14.06 17.92 20.37 21.15 -30.21%
EPS 12.00 4.60 4.85 4.21 9.47 5.41 5.71 63.70%
DPS 5.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.85 1.73 1.75 1.69 1.65 2.07 2.10 -8.06%
Adjusted Per Share Value based on latest NOSH - 354,204
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.26 6.11 5.99 4.90 6.26 5.33 5.53 -15.89%
EPS 4.16 1.59 1.68 1.47 3.31 1.42 1.49 97.66%
DPS 1.73 0.00 0.00 0.00 2.79 0.00 0.00 -
NAPS 0.6413 0.5993 0.6061 0.5887 0.5764 0.542 0.5489 10.87%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.60 0.79 1.00 1.00 1.46 1.98 2.68 -
P/RPS 4.88 4.48 5.78 7.11 8.15 9.72 12.67 -46.90%
P/EPS 5.00 17.17 20.62 23.75 15.42 36.60 46.94 -77.37%
EY 20.00 5.82 4.85 4.21 6.49 2.73 2.13 342.06%
DY 8.33 0.00 0.00 0.00 5.48 0.00 0.00 -
P/NAPS 0.32 0.46 0.57 0.59 0.88 0.96 1.28 -60.14%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 24/11/08 25/08/08 26/05/08 27/02/08 26/11/07 27/08/07 -
Price 0.63 0.68 0.92 1.19 1.22 2.10 2.25 -
P/RPS 5.12 3.85 5.32 8.46 6.81 10.31 10.64 -38.45%
P/EPS 5.25 14.78 18.97 28.27 12.88 38.82 39.40 -73.75%
EY 19.05 6.76 5.27 3.54 7.76 2.58 2.54 280.82%
DY 7.94 0.00 0.00 0.00 6.56 0.00 0.00 -
P/NAPS 0.34 0.39 0.53 0.70 0.74 1.01 1.07 -53.27%

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