[KSL] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 103.29%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 68,448 274,914 207,821 130,986 66,985 253,021 183,912 -48.29%
PBT 25,572 106,083 82,789 54,260 26,665 98,384 71,954 -49.85%
Tax -7,201 -29,850 -23,456 -15,341 -7,520 -26,737 -19,835 -49.14%
NP 18,371 76,233 59,333 38,919 19,145 71,647 52,119 -50.13%
-
NP to SH 18,371 76,233 59,333 38,919 19,145 71,647 52,119 -50.13%
-
Tax Rate 28.16% 28.14% 28.33% 28.27% 28.20% 27.18% 27.57% -
Total Cost 50,077 198,681 148,488 92,067 47,840 181,374 131,793 -47.57%
-
Net Worth 459,939 441,170 425,326 425,344 404,172 385,341 366,586 16.34%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 459,939 441,170 425,326 425,344 404,172 385,341 366,586 16.34%
NOSH 265,861 265,765 265,828 265,840 265,902 265,752 265,642 0.05%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 26.84% 27.73% 28.55% 29.71% 28.58% 28.32% 28.34% -
ROE 3.99% 17.28% 13.95% 9.15% 4.74% 18.59% 14.22% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.75 103.44 78.18 49.27 25.19 95.21 69.23 -48.31%
EPS 6.91 28.68 22.32 14.64 7.20 26.96 19.62 -50.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.66 1.60 1.60 1.52 1.45 1.38 16.27%
Adjusted Per Share Value based on latest NOSH - 265,779
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.60 26.50 20.03 12.63 6.46 24.39 17.73 -48.28%
EPS 1.77 7.35 5.72 3.75 1.85 6.91 5.02 -50.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4433 0.4252 0.4099 0.41 0.3896 0.3714 0.3533 16.34%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.39 1.60 1.70 1.88 2.03 2.45 2.28 -
P/RPS 5.40 1.55 2.17 3.82 8.06 2.57 3.29 39.18%
P/EPS 20.12 5.58 7.62 12.84 28.19 9.09 11.62 44.24%
EY 4.97 17.93 13.13 7.79 3.55 11.00 8.61 -30.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.96 1.06 1.18 1.34 1.69 1.65 -38.31%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 27/02/06 23/11/05 23/08/05 24/05/05 23/02/05 23/11/04 -
Price 1.45 1.30 1.75 1.94 2.00 2.29 2.37 -
P/RPS 5.63 1.26 2.24 3.94 7.94 2.41 3.42 39.46%
P/EPS 20.98 4.53 7.84 13.25 27.78 8.49 12.08 44.53%
EY 4.77 22.06 12.75 7.55 3.60 11.77 8.28 -30.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 1.09 1.21 1.32 1.58 1.72 -38.01%

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