[KSL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -4.5%
YoY- -11.51%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 285,006 319,022 413,188 266,238 283,262 282,030 273,792 2.70%
PBT 131,760 157,870 232,840 94,090 98,425 101,676 102,288 18.36%
Tax -19,060 -17,630 -13,068 -26,629 -27,782 -28,878 -28,804 -24.04%
NP 112,700 140,240 219,772 67,461 70,642 72,798 73,484 32.95%
-
NP to SH 112,700 140,240 219,772 67,461 70,642 72,798 73,484 32.95%
-
Tax Rate 14.47% 11.17% 5.61% 28.30% 28.23% 28.40% 28.16% -
Total Cost 172,306 178,782 193,416 198,777 212,620 209,232 200,308 -9.54%
-
Net Worth 550,902 558,407 544,647 489,047 473,195 478,235 459,939 12.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 31,894 - - - -
Div Payout % - - - 47.28% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 550,902 558,407 544,647 489,047 473,195 478,235 459,939 12.77%
NOSH 266,136 265,908 265,681 265,786 265,840 265,686 265,861 0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 39.54% 43.96% 53.19% 25.34% 24.94% 25.81% 26.84% -
ROE 20.46% 25.11% 40.35% 13.79% 14.93% 15.22% 15.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 107.09 119.97 155.52 100.17 106.55 106.15 102.98 2.64%
EPS 42.35 52.74 82.72 19.04 26.57 27.40 27.64 32.87%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 2.07 2.10 2.05 1.84 1.78 1.80 1.73 12.69%
Adjusted Per Share Value based on latest NOSH - 265,593
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.03 31.37 40.63 26.18 27.86 27.73 26.92 2.72%
EPS 11.08 13.79 21.61 6.63 6.95 7.16 7.23 32.88%
DPS 0.00 0.00 0.00 3.14 0.00 0.00 0.00 -
NAPS 0.5418 0.5491 0.5356 0.4809 0.4653 0.4703 0.4523 12.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.98 2.68 1.94 1.84 1.40 1.37 1.39 -
P/RPS 1.85 2.23 1.25 1.84 1.31 1.29 1.35 23.35%
P/EPS 4.68 5.08 2.35 7.25 5.27 5.00 5.03 -4.69%
EY 21.39 19.68 42.64 13.79 18.98 20.00 19.88 4.99%
DY 0.00 0.00 0.00 6.52 0.00 0.00 0.00 -
P/NAPS 0.96 1.28 0.95 1.00 0.79 0.76 0.80 12.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 31/05/07 28/02/07 21/11/06 21/08/06 22/05/06 -
Price 2.10 2.25 2.55 1.99 1.52 1.40 1.45 -
P/RPS 1.96 1.88 1.64 1.99 1.43 1.32 1.41 24.52%
P/EPS 4.96 4.27 3.08 7.84 5.72 5.11 5.25 -3.71%
EY 20.17 23.44 32.44 12.75 17.48 19.57 19.06 3.84%
DY 0.00 0.00 0.00 6.03 0.00 0.00 0.00 -
P/NAPS 1.01 1.07 1.24 1.08 0.85 0.78 0.84 13.06%

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