[KSL] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -82.4%
YoY- -19.91%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 207,918 134,095 74,507 43,451 53,536 45,653 49,797 26.88%
PBT 80,369 62,585 34,681 16,524 22,225 22,763 20,038 26.03%
Tax -19,335 -14,728 -9,408 -3,655 -6,156 -5,785 -5,126 24.75%
NP 61,034 47,857 25,273 12,869 16,069 16,978 14,912 26.46%
-
NP to SH 61,034 47,857 25,273 12,869 16,069 16,978 14,912 26.46%
-
Tax Rate 24.06% 23.53% 27.13% 22.12% 27.70% 25.41% 25.58% -
Total Cost 146,884 86,238 49,234 30,582 37,467 28,675 34,885 27.05%
-
Net Worth 1,348,156 1,154,902 969,957 892,714 739,972 669,257 598,605 14.48%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,348,156 1,154,902 969,957 892,714 739,972 669,257 598,605 14.48%
NOSH 386,291 386,255 386,437 386,456 362,731 352,240 354,204 1.45%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 29.35% 35.69% 33.92% 29.62% 30.02% 37.19% 29.95% -
ROE 4.53% 4.14% 2.61% 1.44% 2.17% 2.54% 2.49% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 53.82 34.72 19.28 11.24 14.76 12.96 14.06 25.05%
EPS 15.80 12.39 6.54 3.33 4.43 4.82 4.21 24.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.49 2.99 2.51 2.31 2.04 1.90 1.69 12.84%
Adjusted Per Share Value based on latest NOSH - 386,456
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 20.45 13.19 7.33 4.27 5.26 4.49 4.90 26.87%
EPS 6.00 4.71 2.49 1.27 1.58 1.67 1.47 26.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3258 1.1357 0.9538 0.8779 0.7277 0.6581 0.5887 14.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.11 2.03 1.41 1.85 1.48 0.60 1.00 -
P/RPS 3.92 5.85 7.31 16.45 10.03 4.63 7.11 -9.44%
P/EPS 13.35 16.38 21.56 55.56 33.41 12.45 23.75 -9.15%
EY 7.49 6.10 4.64 1.80 2.99 8.03 4.21 10.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.56 0.80 0.73 0.32 0.59 0.28%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 29/05/12 27/05/11 25/05/10 26/05/09 26/05/08 -
Price 2.16 2.20 1.35 1.84 1.22 0.87 1.19 -
P/RPS 4.01 6.34 7.00 16.37 8.27 6.71 8.46 -11.69%
P/EPS 13.67 17.76 20.64 55.26 27.54 18.05 28.27 -11.40%
EY 7.31 5.63 4.84 1.81 3.63 5.54 3.54 12.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.54 0.80 0.60 0.46 0.70 -2.00%

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