[KSL] YoY TTM 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- -3.03%
YoY- 1.15%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 345,632 240,263 186,690 183,687 236,553 267,546 279,540 3.59%
PBT 145,828 189,940 125,540 113,521 105,126 119,091 97,113 7.00%
Tax -42,095 -44,885 -26,078 -30,738 -23,284 -20,087 -27,231 7.52%
NP 103,733 145,055 99,462 82,783 81,842 99,004 69,882 6.79%
-
NP to SH 103,733 145,055 99,462 82,783 81,842 99,004 69,882 6.79%
-
Tax Rate 28.87% 23.63% 20.77% 27.08% 22.15% 16.87% 28.04% -
Total Cost 241,899 95,208 87,228 100,904 154,711 168,542 209,658 2.41%
-
Net Worth 1,039,119 954,208 803,767 677,191 609,411 532,532 473,040 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 - 19,323 17,564 17,625 28,418 31,871 - -
Div Payout % - 13.32% 17.66% 21.29% 34.72% 32.19% - -
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 1,039,119 954,208 803,767 677,191 609,411 532,532 473,040 14.00%
NOSH 386,289 386,319 386,426 350,876 352,260 266,266 265,753 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 30.01% 60.37% 53.28% 45.07% 34.60% 37.00% 25.00% -
ROE 9.98% 15.20% 12.37% 12.22% 13.43% 18.59% 14.77% -
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 89.47 62.19 48.31 52.35 67.15 100.48 105.19 -2.65%
EPS 26.85 37.55 25.74 23.59 23.23 37.18 26.30 0.34%
DPS 0.00 5.00 4.55 5.00 8.00 12.00 0.00 -
NAPS 2.69 2.47 2.08 1.93 1.73 2.00 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 33.31 23.16 17.99 17.70 22.80 25.79 26.94 3.59%
EPS 10.00 13.98 9.59 7.98 7.89 9.54 6.74 6.79%
DPS 0.00 1.86 1.69 1.70 2.74 3.07 0.00 -
NAPS 1.0016 0.9197 0.7747 0.6527 0.5874 0.5133 0.4559 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 1.56 2.19 3.35 1.97 1.18 1.97 1.33 2.69%
P/EPS 5.21 3.62 6.29 4.37 3.40 5.33 5.32 -0.34%
EY 19.18 27.61 15.89 22.91 29.41 18.78 18.78 0.35%
DY 0.00 3.68 2.81 4.85 10.13 6.06 0.00 -
P/NAPS 0.52 0.55 0.78 0.53 0.46 0.99 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 1.62 2.22 3.15 2.29 1.01 2.09 1.45 1.86%
P/EPS 5.40 3.68 5.91 5.09 2.93 5.65 5.78 -1.12%
EY 18.52 27.21 16.93 19.66 34.17 17.71 17.30 1.14%
DY 0.00 3.62 2.99 4.17 11.76 5.71 0.00 -
P/NAPS 0.54 0.56 0.73 0.62 0.39 1.05 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