[KSL] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.76%
YoY- 14.21%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 594,033 307,921 199,704 200,905 191,252 228,615 284,734 13.02%
PBT 254,819 130,217 168,374 125,315 116,609 102,578 122,187 13.01%
Tax -62,724 -38,843 -37,763 -27,812 -31,236 -22,535 -21,005 19.98%
NP 192,095 91,374 130,611 97,503 85,373 80,043 101,182 11.26%
-
NP to SH 192,095 91,374 130,611 97,503 85,373 80,043 101,182 11.26%
-
Tax Rate 24.62% 29.83% 22.43% 22.19% 26.79% 21.97% 17.19% -
Total Cost 401,938 216,547 69,093 103,402 105,879 148,572 183,552 13.94%
-
Net Worth 1,220,847 997,613 920,034 803,126 679,140 616,360 531,593 14.84%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 19,323 17,564 17,625 28,418 31,871 -
Div Payout % - - 14.79% 18.01% 20.65% 35.50% 31.50% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,220,847 997,613 920,034 803,126 679,140 616,360 531,593 14.84%
NOSH 386,344 386,671 386,569 386,118 351,886 352,206 265,796 6.42%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 32.34% 29.67% 65.40% 48.53% 44.64% 35.01% 35.54% -
ROE 15.73% 9.16% 14.20% 12.14% 12.57% 12.99% 19.03% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 153.76 79.63 51.66 52.03 54.35 64.91 107.12 6.20%
EPS 49.72 23.63 33.79 25.25 24.26 22.73 38.07 4.54%
DPS 0.00 0.00 5.00 4.55 5.00 8.07 12.00 -
NAPS 3.16 2.58 2.38 2.08 1.93 1.75 2.00 7.91%
Adjusted Per Share Value based on latest NOSH - 386,118
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 58.42 30.28 19.64 19.76 18.81 22.48 28.00 13.02%
EPS 18.89 8.99 12.84 9.59 8.40 7.87 9.95 11.26%
DPS 0.00 0.00 1.90 1.73 1.73 2.79 3.13 -
NAPS 1.2006 0.981 0.9047 0.7898 0.6679 0.6061 0.5228 14.84%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.00 1.40 1.91 1.39 1.06 1.00 2.68 -
P/RPS 1.30 1.76 3.70 2.67 1.95 1.54 2.50 -10.31%
P/EPS 4.02 5.92 5.65 5.50 4.37 4.40 7.04 -8.90%
EY 24.86 16.88 17.69 18.17 22.89 22.73 14.20 9.77%
DY 0.00 0.00 2.62 3.27 4.72 8.07 4.48 -
P/NAPS 0.63 0.54 0.80 0.67 0.55 0.57 1.34 -11.80%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 23/08/11 24/08/10 25/08/09 25/08/08 27/08/07 -
Price 1.93 1.42 1.59 1.54 1.08 0.92 2.25 -
P/RPS 1.26 1.78 3.08 2.96 1.99 1.42 2.10 -8.15%
P/EPS 3.88 6.01 4.71 6.10 4.45 4.05 5.91 -6.76%
EY 25.76 16.64 21.25 16.40 22.46 24.70 16.92 7.24%
DY 0.00 0.00 3.14 2.95 4.63 8.77 5.33 -
P/NAPS 0.61 0.55 0.67 0.74 0.56 0.53 1.13 -9.75%

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