[KSL] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 26.98%
YoY- 23.6%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 66,985 69,109 50,786 75,132 57,994 72,441 59,045 8.76%
PBT 26,665 26,430 20,082 29,026 22,846 27,304 26,854 -0.46%
Tax -7,520 -6,902 -5,179 -8,206 -6,450 -8,137 -7,403 1.04%
NP 19,145 19,528 14,903 20,820 16,396 19,167 19,451 -1.05%
-
NP to SH 19,145 19,528 14,903 20,820 16,396 19,167 19,451 -1.05%
-
Tax Rate 28.20% 26.11% 25.79% 28.27% 28.23% 29.80% 27.57% -
Total Cost 47,840 49,581 35,883 54,312 41,598 53,274 39,594 13.42%
-
Net Worth 404,172 385,246 366,597 369,601 348,116 331,838 291,764 24.24%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 404,172 385,246 366,597 369,601 348,116 331,838 291,764 24.24%
NOSH 265,902 265,687 265,650 265,900 265,737 265,470 187,028 26.41%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 28.58% 28.26% 29.34% 27.71% 28.27% 26.46% 32.94% -
ROE 4.74% 5.07% 4.07% 5.63% 4.71% 5.78% 6.67% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.19 26.01 19.12 28.26 21.82 27.29 31.57 -13.96%
EPS 7.20 7.35 5.61 7.83 6.17 7.22 10.40 -21.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.45 1.38 1.39 1.31 1.25 1.56 -1.71%
Adjusted Per Share Value based on latest NOSH - 265,900
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.46 6.66 4.89 7.24 5.59 6.98 5.69 8.82%
EPS 1.85 1.88 1.44 2.01 1.58 1.85 1.87 -0.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3896 0.3713 0.3533 0.3562 0.3355 0.3198 0.2812 24.25%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.03 2.45 2.28 2.53 3.14 2.36 2.16 -
P/RPS 8.06 9.42 11.93 8.95 14.39 8.65 6.84 11.55%
P/EPS 28.19 33.33 40.64 32.31 50.89 32.69 20.77 22.56%
EY 3.55 3.00 2.46 3.09 1.96 3.06 4.81 -18.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.69 1.65 1.82 2.40 1.89 1.38 -1.94%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 23/02/05 23/11/04 20/08/04 20/05/04 16/02/04 13/11/03 -
Price 2.00 2.29 2.37 2.50 2.81 2.68 2.31 -
P/RPS 7.94 8.80 12.40 8.85 12.88 9.82 7.32 5.56%
P/EPS 27.78 31.16 42.25 31.93 45.54 37.12 22.21 16.07%
EY 3.60 3.21 2.37 3.13 2.20 2.69 4.50 -13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.58 1.72 1.80 2.15 2.14 1.48 -7.33%

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