[KSL] QoQ 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- 3.29%
YoY- -5.02%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter 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 67,093 76,835 64,001 66,985 69,109 50,786 22.03%
PBT 25,572 23,294 28,529 27,595 26,665 26,430 20,082 17.49%
Tax -7,201 -6,394 -8,115 -7,821 -7,520 -6,902 -5,179 24.60%
NP 18,371 16,900 20,414 19,774 19,145 19,528 14,903 14.98%
-
NP to SH 18,371 16,900 20,414 19,774 19,145 19,528 14,903 14.98%
-
Tax Rate 28.16% 27.45% 28.44% 28.34% 28.20% 26.11% 25.79% -
Total Cost 50,077 50,193 56,421 44,227 47,840 49,581 35,883 24.90%
-
Net Worth 459,939 265,954 425,291 425,247 404,172 385,246 366,597 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 459,939 265,954 425,291 425,247 404,172 385,246 366,597 16.34%
NOSH 265,861 265,954 265,807 265,779 265,902 265,687 265,650 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% 25.19% 26.57% 30.90% 28.58% 28.26% 29.34% -
ROE 3.99% 6.35% 4.80% 4.65% 4.74% 5.07% 4.07% -
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 25.23 28.91 24.08 25.19 26.01 19.12 21.97%
EPS 6.91 6.36 7.68 7.44 7.20 7.35 5.61 14.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.00 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 6.73 6.60 7.56 6.29 6.59 6.80 4.99 22.09%
EPS 1.81 1.66 2.01 1.94 1.88 1.92 1.47 14.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4523 0.2615 0.4182 0.4182 0.3975 0.3788 0.3605 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 6.34 5.88 7.81 8.06 9.42 11.93 -41.07%
P/EPS 20.12 25.18 22.14 25.27 28.19 33.33 40.64 -37.44%
EY 4.97 3.97 4.52 3.96 3.55 3.00 2.46 59.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.60 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 5.15 6.05 8.06 7.94 8.80 12.40 -40.95%
P/EPS 20.98 20.46 22.79 26.08 27.78 31.16 42.25 -37.31%
EY 4.77 4.89 4.39 3.84 3.60 3.21 2.37 59.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.30 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