Thursday, December 9, 2010

KSL valuation

MP 1.63
('000)
Share Issue 390,548
YH 1.68
YL 1.19
NTA 2.08

Revenue 140,876 ( TT3Q)
GP 78,143
EBITA 48,555
EPSTotal 3Q 12.82

Profit Margin 34%

TR 42383
TP 87555
INV58519
Borrwoing 145456
Cash 26714
Property develop cost (C.Assets)
139794

TR- TP
-45172/390584 = -0.11

Borrowing - Cash
145456-26714/390584= -0.30

Retained earning + Reserves
566201 + 19163 = 585364 /390584
=1.49

Inventory
58519/390584=0.15

Property develop cost (C.Assets)
139794/390584 =0.35

RTR
42383/140876 x0.75 x365 = 82days

Div 2009 5 cents = 3%

No comments:

Post a Comment