[KSL] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 50.67%
YoY- -16.01%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 276,629 203,258 140,846 140,335 172,892 213,755 212,447 4.49%
PBT 125,346 91,729 66,118 55,824 65,647 98,820 73,819 9.21%
Tax -32,718 -19,773 -17,564 -15,344 -17,449 -14,295 -20,837 7.80%
NP 92,628 71,956 48,554 40,480 48,198 84,525 52,982 9.74%
-
NP to SH 92,628 71,956 48,554 40,480 48,198 84,525 52,982 9.74%
-
Tax Rate 26.10% 21.56% 26.56% 27.49% 26.58% 14.47% 28.23% -
Total Cost 184,001 131,302 92,292 99,855 124,694 129,230 159,465 2.41%
-
Net Worth 1,039,504 954,518 787,771 678,180 609,967 550,902 473,195 14.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,039,504 954,518 787,771 678,180 609,967 550,902 473,195 14.00%
NOSH 386,433 386,444 378,736 351,388 352,582 266,136 265,840 6.42%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 33.48% 35.40% 34.47% 28.85% 27.88% 39.54% 24.94% -
ROE 8.91% 7.54% 6.16% 5.97% 7.90% 15.34% 11.20% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 71.59 52.60 37.19 39.94 49.04 80.32 79.92 -1.81%
EPS 23.97 18.62 12.82 11.52 13.67 31.76 19.93 3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.47 2.08 1.93 1.73 2.07 1.78 7.11%
Adjusted Per Share Value based on latest NOSH - 350,876
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.20 19.99 13.85 13.80 17.00 21.02 20.89 4.49%
EPS 9.11 7.08 4.77 3.98 4.74 8.31 5.21 9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0222 0.9387 0.7747 0.6669 0.5998 0.5418 0.4653 14.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.40 1.36 1.62 1.03 0.79 1.98 1.40 -
P/RPS 1.96 2.59 4.36 2.58 1.61 2.47 1.75 1.90%
P/EPS 5.84 7.30 12.64 8.94 5.78 6.23 7.02 -3.01%
EY 17.12 13.69 7.91 11.18 17.30 16.04 14.24 3.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.78 0.53 0.46 0.96 0.79 -6.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 24/11/10 24/11/09 24/11/08 26/11/07 21/11/06 -
Price 1.45 1.38 1.52 1.20 0.68 2.10 1.52 -
P/RPS 2.03 2.62 4.09 3.00 1.39 2.61 1.90 1.10%
P/EPS 6.05 7.41 11.86 10.42 4.97 6.61 7.63 -3.78%
EY 16.53 13.49 8.43 9.60 20.10 15.12 13.11 3.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.73 0.62 0.39 1.01 0.85 -7.27%

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