[KSL] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 40.04%
YoY- 4.47%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 130,986 66,985 253,021 183,912 133,126 57,994 225,947 -30.49%
PBT 54,260 26,665 98,384 71,954 51,872 22,846 96,547 -31.92%
Tax -15,341 -7,520 -26,737 -19,835 -14,656 -6,450 -27,257 -31.85%
NP 38,919 19,145 71,647 52,119 37,216 16,396 69,290 -31.94%
-
NP to SH 38,919 19,145 71,647 52,119 37,216 16,396 69,290 -31.94%
-
Tax Rate 28.27% 28.20% 27.18% 27.57% 28.25% 28.23% 28.23% -
Total Cost 92,067 47,840 181,374 131,793 95,910 41,598 156,657 -29.86%
-
Net Worth 425,344 404,172 385,341 366,586 369,237 348,116 316,775 21.73%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 425,344 404,172 385,341 366,586 369,237 348,116 316,775 21.73%
NOSH 265,840 265,902 265,752 265,642 265,638 265,737 253,420 3.24%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 29.71% 28.58% 28.32% 28.34% 27.96% 28.27% 30.67% -
ROE 9.15% 4.74% 18.59% 14.22% 10.08% 4.71% 21.87% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 49.27 25.19 95.21 69.23 50.12 21.82 89.16 -32.68%
EPS 14.64 7.20 26.96 19.62 14.01 6.17 27.34 -34.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.52 1.45 1.38 1.39 1.31 1.25 17.90%
Adjusted Per Share Value based on latest NOSH - 265,650
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.88 6.59 24.88 18.09 13.09 5.70 22.22 -30.50%
EPS 3.83 1.88 7.05 5.13 3.66 1.61 6.81 -31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4183 0.3975 0.3789 0.3605 0.3631 0.3423 0.3115 21.73%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.88 2.03 2.45 2.28 2.53 3.14 2.36 -
P/RPS 3.82 8.06 2.57 3.29 5.05 14.39 2.65 27.63%
P/EPS 12.84 28.19 9.09 11.62 18.06 50.89 8.63 30.35%
EY 7.79 3.55 11.00 8.61 5.54 1.96 11.59 -23.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.34 1.69 1.65 1.82 2.40 1.89 -26.97%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 24/05/05 23/02/05 23/11/04 20/08/04 20/05/04 16/02/04 -
Price 1.94 2.00 2.29 2.37 2.50 2.81 2.68 -
P/RPS 3.94 7.94 2.41 3.42 4.99 12.88 3.01 19.68%
P/EPS 13.25 27.78 8.49 12.08 17.84 45.54 9.80 22.29%
EY 7.55 3.60 11.77 8.28 5.60 2.20 10.20 -18.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.32 1.58 1.72 1.80 2.15 2.14 -31.64%

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