[KSL] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1.85%
YoY- 19.95%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 754,558 368,838 271,010 187,794 187,113 230,522 285,006 17.60%
PBT 323,246 167,128 122,305 88,157 74,432 87,529 131,760 16.11%
Tax -79,332 -43,624 -26,364 -23,418 -20,458 -23,265 -19,060 26.80%
NP 243,914 123,504 95,941 64,738 53,973 64,264 112,700 13.71%
-
NP to SH 243,914 123,504 95,941 64,738 53,973 64,264 112,700 13.71%
-
Tax Rate 24.54% 26.10% 21.56% 26.56% 27.49% 26.58% 14.47% -
Total Cost 510,644 245,334 175,069 123,056 133,140 166,258 172,306 19.82%
-
Net Worth 1,290,676 1,039,504 954,518 787,771 678,180 609,967 550,902 15.23%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,290,676 1,039,504 954,518 787,771 678,180 609,967 550,902 15.23%
NOSH 386,430 386,433 386,444 378,736 351,388 352,582 266,136 6.40%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 32.33% 33.48% 35.40% 34.47% 28.85% 27.88% 39.54% -
ROE 18.90% 11.88% 10.05% 8.22% 7.96% 10.54% 20.46% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 195.26 95.45 70.13 49.58 53.25 65.38 107.09 10.51%
EPS 63.12 31.96 24.83 17.09 15.36 18.23 42.35 6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 2.69 2.47 2.08 1.93 1.73 2.07 8.29%
Adjusted Per Share Value based on latest NOSH - 386,426
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 74.20 36.27 26.65 18.47 18.40 22.67 28.03 17.59%
EPS 23.99 12.15 9.43 6.37 5.31 6.32 11.08 13.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2692 1.0222 0.9387 0.7747 0.6669 0.5998 0.5418 15.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.10 1.40 1.36 1.62 1.03 0.79 1.98 -
P/RPS 1.08 1.47 1.94 3.27 1.93 1.21 1.85 -8.57%
P/EPS 3.33 4.38 5.48 9.48 6.71 4.33 4.68 -5.50%
EY 30.06 22.83 18.25 10.55 14.91 23.07 21.39 5.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.52 0.55 0.78 0.53 0.46 0.96 -6.77%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 27/11/12 29/11/11 24/11/10 24/11/09 24/11/08 26/11/07 -
Price 2.04 1.45 1.38 1.52 1.20 0.68 2.10 -
P/RPS 1.04 1.52 1.97 3.07 2.25 1.04 1.96 -10.01%
P/EPS 3.23 4.54 5.56 8.89 7.81 3.73 4.96 -6.89%
EY 30.94 22.04 17.99 11.25 12.80 26.80 20.17 7.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.56 0.73 0.62 0.39 1.01 -8.05%

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