[KSL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -19.64%
YoY- 59.54%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 221,420 199,188 277,416 285,006 319,022 413,188 266,238 -11.57%
PBT 86,428 80,152 138,299 131,760 157,870 232,840 94,090 -5.51%
Tax -22,540 -20,504 -20,130 -19,060 -17,630 -13,068 -26,629 -10.52%
NP 63,888 59,648 118,169 112,700 140,240 219,772 67,461 -3.56%
-
NP to SH 63,988 59,648 118,169 112,700 140,240 219,772 67,461 -3.46%
-
Tax Rate 26.08% 25.58% 14.56% 14.47% 11.17% 5.61% 28.30% -
Total Cost 157,532 139,540 159,247 172,306 178,782 193,416 198,777 -14.37%
-
Net Worth 616,624 598,605 585,680 550,902 558,407 544,647 489,047 16.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 28,396 - - - 31,894 -
Div Payout % - - 24.03% - - - 47.28% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 616,624 598,605 585,680 550,902 558,407 544,647 489,047 16.72%
NOSH 352,356 354,204 354,957 266,136 265,908 265,681 265,786 20.70%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 28.85% 29.95% 42.60% 39.54% 43.96% 53.19% 25.34% -
ROE 10.38% 9.96% 20.18% 20.46% 25.11% 40.35% 13.79% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 62.84 56.24 78.15 107.09 119.97 155.52 100.17 -26.73%
EPS 18.16 16.84 33.29 42.35 52.74 82.72 19.04 -3.10%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 12.00 -
NAPS 1.75 1.69 1.65 2.07 2.10 2.05 1.84 -3.29%
Adjusted Per Share Value based on latest NOSH - 266,266
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.77 19.59 27.28 28.03 31.37 40.63 26.18 -11.58%
EPS 6.29 5.87 11.62 11.08 13.79 21.61 6.63 -3.45%
DPS 0.00 0.00 2.79 0.00 0.00 0.00 3.14 -
NAPS 0.6064 0.5887 0.576 0.5418 0.5491 0.5356 0.4809 16.73%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.00 1.00 1.46 1.98 2.68 1.94 1.84 -
P/RPS 1.59 1.78 1.87 1.85 2.23 1.25 1.84 -9.28%
P/EPS 5.51 5.94 4.39 4.68 5.08 2.35 7.25 -16.73%
EY 18.16 16.84 22.80 21.39 19.68 42.64 13.79 20.16%
DY 0.00 0.00 5.48 0.00 0.00 0.00 6.52 -
P/NAPS 0.57 0.59 0.88 0.96 1.28 0.95 1.00 -31.27%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 27/02/08 26/11/07 27/08/07 31/05/07 28/02/07 -
Price 0.92 1.19 1.22 2.10 2.25 2.55 1.99 -
P/RPS 1.46 2.12 1.56 1.96 1.88 1.64 1.99 -18.66%
P/EPS 5.07 7.07 3.66 4.96 4.27 3.08 7.84 -25.23%
EY 19.74 14.15 27.29 20.17 23.44 32.44 12.75 33.86%
DY 0.00 0.00 6.56 0.00 0.00 0.00 6.03 -
P/NAPS 0.53 0.70 0.74 1.01 1.07 1.24 1.08 -37.81%

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