[KSL] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -20.88%
YoY- -16.03%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 315,914 244,594 200,888 171,436 221,420 319,022 282,030 1.90%
PBT 137,198 101,186 93,096 72,958 86,428 157,870 101,676 5.11%
Tax -36,694 -17,308 -27,134 -19,226 -22,540 -17,630 -28,878 4.06%
NP 100,504 83,878 65,962 53,732 63,888 140,240 72,798 5.51%
-
NP to SH 100,504 83,878 65,962 53,732 63,988 140,240 72,798 5.51%
-
Tax Rate 26.75% 17.11% 29.15% 26.35% 26.08% 11.17% 28.40% -
Total Cost 215,410 160,716 134,926 117,704 157,532 178,782 209,232 0.48%
-
Net Worth 997,308 919,952 779,550 678,682 616,624 558,407 478,235 13.01%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 997,308 919,952 779,550 678,682 616,624 558,407 478,235 13.01%
NOSH 386,553 386,534 374,784 351,649 352,356 265,908 265,686 6.44%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 31.81% 34.29% 32.84% 31.34% 28.85% 43.96% 25.81% -
ROE 10.08% 9.12% 8.46% 7.92% 10.38% 25.11% 15.22% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 81.73 63.28 53.60 48.75 62.84 119.97 106.15 -4.25%
EPS 26.00 21.70 17.60 15.28 18.16 52.74 27.40 -0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.38 2.08 1.93 1.75 2.10 1.80 6.17%
Adjusted Per Share Value based on latest NOSH - 351,886
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 30.45 23.58 19.36 16.52 21.34 30.75 27.18 1.90%
EPS 9.69 8.08 6.36 5.18 6.17 13.52 7.02 5.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9613 0.8867 0.7514 0.6541 0.5943 0.5382 0.4609 13.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.40 1.91 1.39 1.06 1.00 2.68 1.37 -
P/RPS 1.71 3.02 2.59 2.17 1.59 2.23 1.29 4.80%
P/EPS 5.38 8.80 7.90 6.94 5.51 5.08 5.00 1.22%
EY 18.57 11.36 12.66 14.42 18.16 19.68 20.00 -1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.80 0.67 0.55 0.57 1.28 0.76 -5.53%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 24/08/10 25/08/09 25/08/08 27/08/07 21/08/06 -
Price 1.42 1.59 1.54 1.08 0.92 2.25 1.40 -
P/RPS 1.74 2.51 2.87 2.22 1.46 1.88 1.32 4.70%
P/EPS 5.46 7.33 8.75 7.07 5.07 4.27 5.11 1.10%
EY 18.31 13.65 11.43 14.15 19.74 23.44 19.57 -1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.74 0.56 0.53 1.07 0.78 -5.65%

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