[KSL] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.25%
YoY- -17.33%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 191,252 212,100 216,244 236,553 228,615 223,916 277,416 -21.97%
PBT 116,609 126,069 123,344 105,126 102,578 100,127 138,299 -10.75%
Tax -31,236 -33,502 -32,843 -23,284 -22,535 -21,989 -20,130 34.06%
NP 85,373 92,567 90,501 81,842 80,043 78,138 118,169 -19.50%
-
NP to SH 85,373 92,567 90,501 81,842 80,043 78,138 118,169 -19.50%
-
Tax Rate 26.79% 26.57% 26.63% 22.15% 21.97% 21.96% 14.56% -
Total Cost 105,879 119,533 125,743 154,711 148,572 145,778 159,247 -23.84%
-
Net Worth 679,140 669,257 652,147 609,411 616,360 598,605 586,135 10.32%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 17,625 17,625 17,625 28,418 28,418 28,418 28,418 -27.29%
Div Payout % 20.65% 19.04% 19.48% 34.72% 35.50% 36.37% 24.05% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 679,140 669,257 652,147 609,411 616,360 598,605 586,135 10.32%
NOSH 351,886 352,240 352,512 352,260 352,206 354,204 355,233 -0.62%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 44.64% 43.64% 41.85% 34.60% 35.01% 34.90% 42.60% -
ROE 12.57% 13.83% 13.88% 13.43% 12.99% 13.05% 20.16% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 54.35 60.21 61.34 67.15 64.91 63.22 78.09 -21.48%
EPS 24.26 26.28 25.67 23.23 22.73 22.06 33.27 -19.00%
DPS 5.00 5.00 5.00 8.00 8.07 8.02 8.00 -26.92%
NAPS 1.93 1.90 1.85 1.73 1.75 1.69 1.65 11.02%
Adjusted Per Share Value based on latest NOSH - 352,260
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 18.43 20.44 20.84 22.80 22.04 21.58 26.74 -21.99%
EPS 8.23 8.92 8.72 7.89 7.71 7.53 11.39 -19.49%
DPS 1.70 1.70 1.70 2.74 2.74 2.74 2.74 -27.27%
NAPS 0.6546 0.6451 0.6286 0.5874 0.5941 0.577 0.5649 10.33%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.06 0.60 0.60 0.79 1.00 1.00 1.46 -
P/RPS 1.95 1.00 0.98 1.18 1.54 1.58 1.87 2.83%
P/EPS 4.37 2.28 2.34 3.40 4.40 4.53 4.39 -0.30%
EY 22.89 43.80 42.79 29.41 22.73 22.06 22.78 0.32%
DY 4.72 8.33 8.33 10.13 8.07 8.02 5.48 -9.48%
P/NAPS 0.55 0.32 0.32 0.46 0.57 0.59 0.88 -26.92%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 24/02/09 24/11/08 25/08/08 26/05/08 27/02/08 -
Price 1.08 0.87 0.63 0.68 0.92 1.19 1.22 -
P/RPS 1.99 1.44 1.03 1.01 1.42 1.88 1.56 17.63%
P/EPS 4.45 3.31 2.45 2.93 4.05 5.39 3.67 13.72%
EY 22.46 30.21 40.75 34.17 24.70 18.54 27.27 -12.14%
DY 4.63 5.75 7.94 11.76 8.77 6.74 6.56 -20.74%
P/NAPS 0.56 0.46 0.34 0.39 0.53 0.70 0.74 -16.97%

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