[KSL] QoQ TTM 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- -33.88%
YoY- -24.89%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 216,244 236,553 228,615 223,916 277,416 267,546 284,734 -16.68%
PBT 123,344 105,126 102,578 100,127 138,299 119,091 122,187 0.62%
Tax -32,843 -23,284 -22,535 -21,989 -20,130 -20,087 -21,005 34.53%
NP 90,501 81,842 80,043 78,138 118,169 99,004 101,182 -7.13%
-
NP to SH 90,501 81,842 80,043 78,138 118,169 99,004 101,182 -7.13%
-
Tax Rate 26.63% 22.15% 21.97% 21.96% 14.56% 16.87% 17.19% -
Total Cost 125,743 154,711 148,572 145,778 159,247 168,542 183,552 -22.19%
-
Net Worth 652,147 609,411 616,360 598,605 586,135 532,532 531,593 14.52%
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 28,418 28,418 28,418 31,871 31,871 -32.50%
Div Payout % 19.48% 34.72% 35.50% 36.37% 24.05% 32.19% 31.50% -
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 652,147 609,411 616,360 598,605 586,135 532,532 531,593 14.52%
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 41.85% 34.60% 35.01% 34.90% 42.60% 37.00% 35.54% -
ROE 13.88% 13.43% 12.99% 13.05% 20.16% 18.59% 19.03% -
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 61.34 67.15 64.91 63.22 78.09 100.48 107.12 -30.92%
EPS 25.67 23.23 22.73 22.06 33.27 37.18 38.07 -23.01%
DPS 5.00 8.00 8.07 8.02 8.00 12.00 12.00 -44.06%
NAPS 1.85 1.73 1.75 1.69 1.65 2.00 2.00 -5.04%
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 20.84 22.80 22.04 21.58 26.74 25.79 27.44 -16.68%
EPS 8.72 7.89 7.71 7.53 11.39 9.54 9.75 -7.14%
DPS 1.70 2.74 2.74 2.74 2.74 3.07 3.07 -32.44%
NAPS 0.6286 0.5874 0.5941 0.577 0.5649 0.5133 0.5124 14.52%
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 0.98 1.18 1.54 1.58 1.87 1.97 2.50 -46.28%
P/EPS 2.34 3.40 4.40 4.53 4.39 5.33 7.04 -51.85%
EY 42.79 29.41 22.73 22.06 22.78 18.78 14.20 107.93%
DY 8.33 10.13 8.07 8.02 5.48 6.06 4.48 50.92%
P/NAPS 0.32 0.46 0.57 0.59 0.88 0.99 1.34 -61.34%
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 1.03 1.01 1.42 1.88 1.56 2.09 2.10 -37.67%
P/EPS 2.45 2.93 4.05 5.39 3.67 5.65 5.91 -44.25%
EY 40.75 34.17 24.70 18.54 27.27 17.71 16.92 79.19%
DY 7.94 11.76 8.77 6.74 6.56 5.71 5.33 30.27%
P/NAPS 0.34 0.39 0.53 0.70 0.74 1.05 1.13 -54.93%

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