[KSL] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -59.87%
YoY- 13.85%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 45,844 54,617 40,065 45,653 43,352 62,182 60,913 -17.21%
PBT 59,422 19,345 13,716 22,763 57,697 22,433 23,176 87.00%
Tax -8,514 -5,731 -3,828 -5,785 -15,394 -6,229 -6,094 24.89%
NP 50,908 13,614 9,888 16,978 42,303 16,204 17,082 106.68%
-
NP to SH 50,908 13,614 9,888 16,978 42,303 16,204 17,082 106.68%
-
Tax Rate 14.33% 29.63% 27.91% 25.41% 26.68% 27.77% 26.29% -
Total Cost -5,064 41,003 30,177 28,675 1,049 45,978 43,831 -
-
Net Worth 702,584 677,191 679,140 669,257 652,147 609,411 616,360 9.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 17,564 - - - 17,625 - - -
Div Payout % 34.50% - - - 41.67% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 702,584 677,191 679,140 669,257 652,147 609,411 616,360 9.09%
NOSH 351,292 350,876 351,886 352,240 352,512 352,260 352,206 -0.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 111.05% 24.93% 24.68% 37.19% 97.58% 26.06% 28.04% -
ROE 7.25% 2.01% 1.46% 2.54% 6.49% 2.66% 2.77% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.05 15.57 11.39 12.96 12.30 17.65 17.29 -17.05%
EPS 14.49 3.88 2.81 4.82 12.00 4.60 4.85 107.02%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 1.93 1.93 1.90 1.85 1.73 1.75 9.28%
Adjusted Per Share Value based on latest NOSH - 352,240
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.51 5.37 3.94 4.49 4.26 6.11 5.99 -17.19%
EPS 5.01 1.34 0.97 1.67 4.16 1.59 1.68 106.77%
DPS 1.73 0.00 0.00 0.00 1.73 0.00 0.00 -
NAPS 0.6909 0.6659 0.6679 0.6581 0.6413 0.5993 0.6061 9.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.19 1.03 1.06 0.60 0.60 0.79 1.00 -
P/RPS 9.12 6.62 9.31 4.63 4.88 4.48 5.78 35.42%
P/EPS 8.21 26.55 37.72 12.45 5.00 17.17 20.62 -45.78%
EY 12.18 3.77 2.65 8.03 20.00 5.82 4.85 84.44%
DY 4.20 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.60 0.53 0.55 0.32 0.32 0.46 0.57 3.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 24/11/08 25/08/08 -
Price 1.27 1.20 1.08 0.87 0.63 0.68 0.92 -
P/RPS 9.73 7.71 9.49 6.71 5.12 3.85 5.32 49.39%
P/EPS 8.76 30.93 38.43 18.05 5.25 14.78 18.97 -40.17%
EY 11.41 3.23 2.60 5.54 19.05 6.76 5.27 67.12%
DY 3.94 0.00 0.00 0.00 7.94 0.00 0.00 -
P/NAPS 0.64 0.62 0.56 0.46 0.34 0.39 0.53 13.35%

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