[KSL] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 273.94%
YoY- 20.34%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 126,241 69,003 37,005 45,844 43,352 63,661 53,791 15.26%
PBT 47,672 20,482 98,211 59,422 57,697 39,479 20,271 15.30%
Tax -12,493 -9,377 -25,112 -8,514 -15,394 -5,835 -5,792 13.65%
NP 35,179 11,105 73,099 50,908 42,303 33,644 14,479 15.93%
-
NP to SH 35,179 11,105 73,099 50,908 42,303 33,644 14,479 15.93%
-
Tax Rate 26.21% 45.78% 25.57% 14.33% 26.68% 14.78% 28.57% -
Total Cost 91,062 57,898 -36,094 -5,064 1,049 30,017 39,312 15.01%
-
Net Worth 772,857 772,784 877,272 702,584 652,147 586,135 265,593 19.46%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 19,323 17,564 17,625 28,418 31,871 -
Div Payout % - - 26.43% 34.50% 41.67% 84.47% 220.12% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 772,857 772,784 877,272 702,584 652,147 586,135 265,593 19.46%
NOSH 386,428 386,392 386,463 351,292 352,512 355,233 265,593 6.44%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 27.87% 16.09% 197.54% 111.05% 97.58% 52.85% 26.92% -
ROE 4.55% 1.44% 8.33% 7.25% 6.49% 5.74% 5.45% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 32.67 17.86 9.58 13.05 12.30 17.92 20.25 8.29%
EPS 9.10 2.87 18.92 14.49 12.00 9.47 4.17 13.87%
DPS 0.00 0.00 5.00 5.00 5.00 8.00 12.00 -
NAPS 2.00 2.00 2.27 2.00 1.85 1.65 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 351,292
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.41 6.79 3.64 4.51 4.26 6.26 5.29 15.25%
EPS 3.46 1.09 7.19 5.01 4.16 3.31 1.42 15.98%
DPS 0.00 0.00 1.90 1.73 1.73 2.79 3.13 -
NAPS 0.76 0.7599 0.8627 0.6909 0.6413 0.5764 0.2612 19.46%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.44 1.38 1.82 1.19 0.60 1.46 1.84 -
P/RPS 4.41 7.73 19.01 9.12 4.88 8.15 9.09 -11.34%
P/EPS 15.82 48.02 9.62 8.21 5.00 15.42 33.75 -11.85%
EY 6.32 2.08 10.39 12.18 20.00 6.49 2.96 13.46%
DY 0.00 0.00 2.75 4.20 8.33 5.48 6.52 -
P/NAPS 0.72 0.69 0.80 0.60 0.32 0.88 1.84 -14.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 01/03/12 25/02/11 25/02/10 24/02/09 27/02/08 28/02/07 -
Price 1.66 1.52 1.70 1.27 0.63 1.22 1.99 -
P/RPS 5.08 8.51 17.75 9.73 5.12 6.81 9.83 -10.40%
P/EPS 18.23 52.89 8.99 8.76 5.25 12.88 36.50 -10.91%
EY 5.48 1.89 11.13 11.41 19.05 7.76 2.74 12.23%
DY 0.00 0.00 2.94 3.94 7.94 6.56 6.03 -
P/NAPS 0.83 0.76 0.75 0.64 0.34 0.74 1.99 -13.55%

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