[KSL] YoY Annualized Quarter 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- 0.43%
YoY- -42.98%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 271,010 187,794 187,113 230,522 285,006 283,262 277,094 -0.36%
PBT 122,305 88,157 74,432 87,529 131,760 98,425 110,385 1.72%
Tax -26,364 -23,418 -20,458 -23,265 -19,060 -27,782 -31,274 -2.80%
NP 95,941 64,738 53,973 64,264 112,700 70,642 79,110 3.26%
-
NP to SH 95,941 64,738 53,973 64,264 112,700 70,642 79,110 3.26%
-
Tax Rate 21.56% 26.56% 27.49% 26.58% 14.47% 28.23% 28.33% -
Total Cost 175,069 123,056 133,140 166,258 172,306 212,620 197,984 -2.02%
-
Net Worth 954,518 787,771 678,180 609,967 550,902 473,195 425,326 14.41%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 954,518 787,771 678,180 609,967 550,902 473,195 425,326 14.41%
NOSH 386,444 378,736 351,388 352,582 266,136 265,840 265,828 6.43%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 35.40% 34.47% 28.85% 27.88% 39.54% 24.94% 28.55% -
ROE 10.05% 8.22% 7.96% 10.54% 20.46% 14.93% 18.60% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 70.13 49.58 53.25 65.38 107.09 106.55 104.24 -6.38%
EPS 24.83 17.09 15.36 18.23 42.35 26.57 29.76 -2.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.08 1.93 1.73 2.07 1.78 1.60 7.50%
Adjusted Per Share Value based on latest NOSH - 352,260
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 26.65 18.47 18.40 22.67 28.03 27.86 27.25 -0.37%
EPS 9.43 6.37 5.31 6.32 11.08 6.95 7.78 3.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9387 0.7747 0.6669 0.5998 0.5418 0.4653 0.4183 14.41%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.36 1.62 1.03 0.79 1.98 1.40 1.70 -
P/RPS 1.94 3.27 1.93 1.21 1.85 1.31 1.63 2.94%
P/EPS 5.48 9.48 6.71 4.33 4.68 5.27 5.71 -0.68%
EY 18.25 10.55 14.91 23.07 21.39 18.98 17.51 0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.78 0.53 0.46 0.96 0.79 1.06 -10.35%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 24/11/10 24/11/09 24/11/08 26/11/07 21/11/06 23/11/05 -
Price 1.38 1.52 1.20 0.68 2.10 1.52 1.75 -
P/RPS 1.97 3.07 2.25 1.04 1.96 1.43 1.68 2.68%
P/EPS 5.56 8.89 7.81 3.73 4.96 5.72 5.88 -0.92%
EY 17.99 11.25 12.80 26.80 20.17 17.48 17.01 0.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.73 0.62 0.39 1.01 0.85 1.09 -10.50%

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