[KSL] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -73.28%
YoY- 16.77%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 274,914 207,821 130,986 66,985 253,021 183,912 133,126 61.95%
PBT 106,083 82,789 54,260 26,665 98,384 71,954 51,872 60.90%
Tax -29,850 -23,456 -15,341 -7,520 -26,737 -19,835 -14,656 60.46%
NP 76,233 59,333 38,919 19,145 71,647 52,119 37,216 61.08%
-
NP to SH 76,233 59,333 38,919 19,145 71,647 52,119 37,216 61.08%
-
Tax Rate 28.14% 28.33% 28.27% 28.20% 27.18% 27.57% 28.25% -
Total Cost 198,681 148,488 92,067 47,840 181,374 131,793 95,910 62.28%
-
Net Worth 441,170 425,326 425,344 404,172 385,341 366,586 369,237 12.56%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 441,170 425,326 425,344 404,172 385,341 366,586 369,237 12.56%
NOSH 265,765 265,828 265,840 265,902 265,752 265,642 265,638 0.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 27.73% 28.55% 29.71% 28.58% 28.32% 28.34% 27.96% -
ROE 17.28% 13.95% 9.15% 4.74% 18.59% 14.22% 10.08% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 103.44 78.18 49.27 25.19 95.21 69.23 50.12 61.88%
EPS 28.68 22.32 14.64 7.20 26.96 19.62 14.01 61.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.60 1.60 1.52 1.45 1.38 1.39 12.52%
Adjusted Per Share Value based on latest NOSH - 265,902
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.03 20.44 12.88 6.59 24.88 18.09 13.09 61.94%
EPS 7.50 5.83 3.83 1.88 7.05 5.13 3.66 61.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4338 0.4183 0.4183 0.3975 0.3789 0.3605 0.3631 12.55%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.60 1.70 1.88 2.03 2.45 2.28 2.53 -
P/RPS 1.55 2.17 3.82 8.06 2.57 3.29 5.05 -54.40%
P/EPS 5.58 7.62 12.84 28.19 9.09 11.62 18.06 -54.19%
EY 17.93 13.13 7.79 3.55 11.00 8.61 5.54 118.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 1.18 1.34 1.69 1.65 1.82 -34.64%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 23/08/05 24/05/05 23/02/05 23/11/04 20/08/04 -
Price 1.30 1.75 1.94 2.00 2.29 2.37 2.50 -
P/RPS 1.26 2.24 3.94 7.94 2.41 3.42 4.99 -59.95%
P/EPS 4.53 7.84 13.25 27.78 8.49 12.08 17.84 -59.80%
EY 22.06 12.75 7.55 3.60 11.77 8.28 5.60 148.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.09 1.21 1.32 1.58 1.72 1.80 -42.64%

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