[KSL] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 13.49%
YoY- 22.26%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 267,940 253,021 245,216 266,252 231,976 225,947 205,165 19.45%
PBT 106,660 98,384 95,938 103,744 91,384 96,547 92,440 9.99%
Tax -30,080 -26,737 -26,446 -29,312 -25,800 -27,257 -25,920 10.42%
NP 76,580 71,647 69,492 74,432 65,584 69,290 66,520 9.83%
-
NP to SH 76,580 71,647 69,492 74,432 65,584 69,290 66,520 9.83%
-
Tax Rate 28.20% 27.18% 27.57% 28.25% 28.23% 28.23% 28.04% -
Total Cost 191,360 181,374 175,724 191,820 166,392 156,657 138,645 23.94%
-
Net Worth 404,172 385,341 366,586 369,237 348,116 316,775 285,504 26.05%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 404,172 385,341 366,586 369,237 348,116 316,775 285,504 26.05%
NOSH 265,902 265,752 265,642 265,638 265,737 253,420 183,015 28.25%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 28.58% 28.32% 28.34% 27.96% 28.27% 30.67% 32.42% -
ROE 18.95% 18.59% 18.96% 20.16% 18.84% 21.87% 23.30% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 100.77 95.21 92.31 100.23 87.30 89.16 112.10 -6.85%
EPS 28.80 26.96 26.16 28.02 24.68 27.34 36.35 -14.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.45 1.38 1.39 1.31 1.25 1.56 -1.71%
Adjusted Per Share Value based on latest NOSH - 265,900
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.83 24.39 23.64 25.66 22.36 21.78 19.77 19.49%
EPS 7.38 6.91 6.70 7.17 6.32 6.68 6.41 9.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3896 0.3714 0.3533 0.3559 0.3355 0.3053 0.2752 26.05%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.03 2.45 2.28 2.53 3.14 2.36 2.16 -
P/RPS 2.01 2.57 2.47 2.52 3.60 2.65 1.93 2.74%
P/EPS 7.05 9.09 8.72 9.03 12.72 8.63 5.94 12.08%
EY 14.19 11.00 11.47 11.08 7.86 11.59 16.83 -10.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.69 1.65 1.82 2.40 1.89 1.38 -1.94%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 23/02/05 23/11/04 20/08/04 20/05/04 16/02/04 13/11/03 -
Price 2.00 2.29 2.37 2.50 2.81 2.68 2.31 -
P/RPS 1.98 2.41 2.57 2.49 3.22 3.01 2.06 -2.60%
P/EPS 6.94 8.49 9.06 8.92 11.39 9.80 6.36 5.98%
EY 14.40 11.77 11.04 11.21 8.78 10.20 15.73 -5.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.58 1.72 1.80 2.15 2.14 1.48 -7.33%

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