[KSL] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 3.24%
YoY- 36.98%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 72,567 68,448 67,093 76,835 64,001 66,985 69,109 3.31%
PBT 25,266 25,572 23,294 28,529 27,595 26,665 26,430 -2.96%
Tax -7,238 -7,201 -6,394 -8,115 -7,821 -7,520 -6,902 3.22%
NP 18,028 18,371 16,900 20,414 19,774 19,145 19,528 -5.20%
-
NP to SH 18,028 18,371 16,900 20,414 19,774 19,145 19,528 -5.20%
-
Tax Rate 28.65% 28.16% 27.45% 28.44% 28.34% 28.20% 26.11% -
Total Cost 54,539 50,077 50,193 56,421 44,227 47,840 49,581 6.57%
-
Net Worth 478,619 459,939 265,954 425,291 425,247 404,172 385,246 15.61%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 478,619 459,939 265,954 425,291 425,247 404,172 385,246 15.61%
NOSH 265,899 265,861 265,954 265,807 265,779 265,902 265,687 0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 24.84% 26.84% 25.19% 26.57% 30.90% 28.58% 28.26% -
ROE 3.77% 3.99% 6.35% 4.80% 4.65% 4.74% 5.07% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.29 25.75 25.23 28.91 24.08 25.19 26.01 3.26%
EPS 6.78 6.91 6.36 7.68 7.44 7.20 7.35 -5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.73 1.00 1.60 1.60 1.52 1.45 15.55%
Adjusted Per Share Value based on latest NOSH - 265,807
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.99 6.60 6.47 7.41 6.17 6.46 6.66 3.28%
EPS 1.74 1.77 1.63 1.97 1.91 1.85 1.88 -5.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4613 0.4433 0.2563 0.4099 0.4099 0.3896 0.3713 15.61%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.37 1.39 1.60 1.70 1.88 2.03 2.45 -
P/RPS 5.02 5.40 6.34 5.88 7.81 8.06 9.42 -34.34%
P/EPS 20.21 20.12 25.18 22.14 25.27 28.19 33.33 -28.42%
EY 4.95 4.97 3.97 4.52 3.96 3.55 3.00 39.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 1.60 1.06 1.18 1.34 1.69 -41.38%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 22/05/06 27/02/06 23/11/05 23/08/05 24/05/05 23/02/05 -
Price 1.40 1.45 1.30 1.75 1.94 2.00 2.29 -
P/RPS 5.13 5.63 5.15 6.05 8.06 7.94 8.80 -30.28%
P/EPS 20.65 20.98 20.46 22.79 26.08 27.78 31.16 -24.04%
EY 4.84 4.77 4.89 4.39 3.84 3.60 3.21 31.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 1.30 1.09 1.21 1.32 1.58 -37.61%

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