[KSL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -18.56%
YoY- 199.07%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 277,416 213,755 159,511 103,297 266,238 212,447 141,015 56.81%
PBT 138,299 98,820 78,935 58,210 94,090 73,819 50,838 94.51%
Tax -20,130 -14,295 -8,815 -3,267 -26,629 -20,837 -14,439 24.72%
NP 118,169 84,525 70,120 54,943 67,461 52,982 36,399 118.78%
-
NP to SH 118,169 84,525 70,120 54,943 67,461 52,982 36,399 118.78%
-
Tax Rate 14.56% 14.47% 11.17% 5.61% 28.30% 28.23% 28.40% -
Total Cost 159,247 129,230 89,391 48,354 198,777 159,465 104,616 32.22%
-
Net Worth 585,680 550,902 558,407 544,647 489,047 473,195 478,235 14.42%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 28,396 - - - 31,894 - - -
Div Payout % 24.03% - - - 47.28% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 585,680 550,902 558,407 544,647 489,047 473,195 478,235 14.42%
NOSH 354,957 266,136 265,908 265,681 265,786 265,840 265,686 21.23%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 42.60% 39.54% 43.96% 53.19% 25.34% 24.94% 25.81% -
ROE 20.18% 15.34% 12.56% 10.09% 13.79% 11.20% 7.61% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 78.15 80.32 59.99 38.88 100.17 79.92 53.08 29.32%
EPS 33.29 31.76 26.37 20.68 19.04 19.93 13.70 80.45%
DPS 8.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 1.65 2.07 2.10 2.05 1.84 1.78 1.80 -5.62%
Adjusted Per Share Value based on latest NOSH - 265,681
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.28 21.02 15.69 10.16 26.18 20.89 13.87 56.78%
EPS 11.62 8.31 6.90 5.40 6.63 5.21 3.58 118.75%
DPS 2.79 0.00 0.00 0.00 3.14 0.00 0.00 -
NAPS 0.576 0.5418 0.5491 0.5356 0.4809 0.4653 0.4703 14.42%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.46 1.98 2.68 1.94 1.84 1.40 1.37 -
P/RPS 1.87 2.47 4.47 4.99 1.84 1.75 2.58 -19.26%
P/EPS 4.39 6.23 10.16 9.38 7.25 7.02 10.00 -42.15%
EY 22.80 16.04 9.84 10.66 13.79 14.24 10.00 72.97%
DY 5.48 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 0.88 0.96 1.28 0.95 1.00 0.79 0.76 10.23%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 26/11/07 27/08/07 31/05/07 28/02/07 21/11/06 21/08/06 -
Price 1.22 2.10 2.25 2.55 1.99 1.52 1.40 -
P/RPS 1.56 2.61 3.75 6.56 1.99 1.90 2.64 -29.51%
P/EPS 3.66 6.61 8.53 12.33 7.84 7.63 10.22 -49.47%
EY 27.29 15.12 11.72 8.11 12.75 13.11 9.79 97.69%
DY 6.56 0.00 0.00 0.00 6.03 0.00 0.00 -
P/NAPS 0.74 1.01 1.07 1.24 1.08 0.85 0.78 -3.43%

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