[KSL] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 40.83%
YoY- -23.41%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 272,261 177,851 186,179 216,244 277,416 266,238 274,914 -0.16%
PBT 112,211 164,329 115,246 123,344 138,299 94,090 106,083 0.93%
Tax -29,150 -42,676 -23,858 -32,843 -20,130 -26,629 -29,850 -0.39%
NP 83,061 121,653 91,388 90,501 118,169 67,461 76,233 1.43%
-
NP to SH 83,061 121,653 91,388 90,501 118,169 67,461 76,233 1.43%
-
Tax Rate 25.98% 25.97% 20.70% 26.63% 14.56% 28.30% 28.14% -
Total Cost 189,200 56,198 94,791 125,743 159,247 198,777 198,681 -0.81%
-
Net Worth 946,766 856,160 730,782 652,216 585,680 489,047 441,170 13.56%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 19,025 17,566 17,627 28,396 31,894 - -
Div Payout % - 15.64% 19.22% 19.48% 24.03% 47.28% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 946,766 856,160 730,782 652,216 585,680 489,047 441,170 13.56%
NOSH 386,435 380,515 351,337 352,549 354,957 265,786 265,765 6.43%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 30.51% 68.40% 49.09% 41.85% 42.60% 25.34% 27.73% -
ROE 8.77% 14.21% 12.51% 13.88% 20.18% 13.79% 17.28% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 70.45 46.74 52.99 61.34 78.15 100.17 103.44 -6.19%
EPS 21.50 31.97 26.01 25.67 33.29 19.04 28.68 -4.68%
DPS 0.00 5.00 5.00 5.00 8.00 12.00 0.00 -
NAPS 2.45 2.25 2.08 1.85 1.65 1.84 1.66 6.69%
Adjusted Per Share Value based on latest NOSH - 352,512
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 26.77 17.49 18.31 21.27 27.28 26.18 27.03 -0.16%
EPS 8.17 11.96 8.99 8.90 11.62 6.63 7.50 1.43%
DPS 0.00 1.87 1.73 1.73 2.79 3.14 0.00 -
NAPS 0.931 0.8419 0.7186 0.6414 0.576 0.4809 0.4338 13.56%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.38 1.82 1.19 0.60 1.46 1.84 1.60 -
P/RPS 1.96 3.89 2.25 0.98 1.87 1.84 1.55 3.98%
P/EPS 6.42 5.69 4.57 2.34 4.39 7.25 5.58 2.36%
EY 15.58 17.57 21.86 42.78 22.80 13.79 17.93 -2.31%
DY 0.00 2.75 4.20 8.33 5.48 6.52 0.00 -
P/NAPS 0.56 0.81 0.57 0.32 0.88 1.00 0.96 -8.58%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 01/03/12 25/02/11 25/02/10 24/02/09 27/02/08 28/02/07 27/02/06 -
Price 1.52 1.70 1.27 0.63 1.22 1.99 1.30 -
P/RPS 2.16 3.64 2.40 1.03 1.56 1.99 1.26 9.39%
P/EPS 7.07 5.32 4.88 2.45 3.66 7.84 4.53 7.69%
EY 14.14 18.81 20.48 40.75 27.29 12.75 22.06 -7.14%
DY 0.00 2.94 3.94 7.94 6.56 6.03 0.00 -
P/NAPS 0.62 0.76 0.61 0.34 0.74 1.08 0.78 -3.75%

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