[KSL] YoY 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- -5.14%
YoY- 12.49%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
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 80,961 40,402 54,617 62,182 54,244 71,432 76,835 0.87%
PBT 41,136 19,570 19,345 22,433 19,885 22,981 28,529 6.28%
Tax -11,119 -3,997 -5,731 -6,229 -5,480 -6,398 -8,115 5.38%
NP 30,017 15,573 13,614 16,204 14,405 16,583 20,414 6.63%
-
NP to SH 30,017 15,573 13,614 16,204 14,405 16,583 20,414 6.63%
-
Tax Rate 27.03% 20.42% 29.63% 27.77% 27.56% 27.84% 28.44% -
Total Cost 50,944 24,829 41,003 45,978 39,839 54,849 56,421 -1.68%
-
Net Worth 954,208 803,767 677,191 609,411 551,170 473,040 425,291 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 954,208 803,767 677,191 609,411 551,170 473,040 425,291 14.41%
NOSH 386,319 386,426 350,876 352,260 266,266 265,753 265,807 6.42%
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 37.08% 38.55% 24.93% 26.06% 26.56% 23.22% 26.57% -
ROE 3.15% 1.94% 2.01% 2.66% 2.61% 3.51% 4.80% -
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 20.96 10.46 15.57 17.65 20.37 26.88 28.91 -5.21%
EPS 7.77 4.03 3.88 4.60 5.41 6.24 7.68 0.19%
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 7.96 3.97 5.37 6.11 5.33 7.02 7.56 0.86%
EPS 2.95 1.53 1.34 1.59 1.42 1.63 2.01 6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9384 0.7904 0.6659 0.5993 0.542 0.4652 0.4182 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 6.49 15.49 6.62 4.48 9.72 5.21 5.88 1.65%
P/EPS 17.50 40.20 26.55 17.17 36.60 22.44 22.14 -3.84%
EY 5.71 2.49 3.77 5.82 2.73 4.46 4.52 3.97%
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 6.58 14.54 7.71 3.85 10.31 5.65 6.05 1.40%
P/EPS 17.76 37.72 30.93 14.78 38.82 24.36 22.79 -4.06%
EY 5.63 2.65 3.23 6.76 2.58 4.11 4.39 4.23%
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