[KSL] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -12.69%
YoY- -14.33%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 54,244 56,214 103,297 53,791 71,432 72,567 68,448 -14.35%
PBT 19,885 20,725 58,210 20,271 22,981 25,266 25,572 -15.42%
Tax -5,480 -5,548 -3,267 -5,792 -6,398 -7,238 -7,201 -16.63%
NP 14,405 15,177 54,943 14,479 16,583 18,028 18,371 -14.95%
-
NP to SH 14,405 15,177 54,943 14,479 16,583 18,028 18,371 -14.95%
-
Tax Rate 27.56% 26.77% 5.61% 28.57% 27.84% 28.65% 28.16% -
Total Cost 39,839 41,037 48,354 39,312 54,849 54,539 50,077 -14.13%
-
Net Worth 551,170 558,173 544,647 265,593 473,040 478,619 459,939 12.80%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 31,871 - - - -
Div Payout % - - - 220.12% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 551,170 558,173 544,647 265,593 473,040 478,619 459,939 12.80%
NOSH 266,266 265,796 265,681 265,593 265,753 265,899 265,861 0.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 26.56% 27.00% 53.19% 26.92% 23.22% 24.84% 26.84% -
ROE 2.61% 2.72% 10.09% 5.45% 3.51% 3.77% 3.99% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.37 21.15 38.88 20.25 26.88 27.29 25.75 -14.45%
EPS 5.41 5.71 20.68 4.17 6.24 6.78 6.91 -15.04%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 2.07 2.10 2.05 1.00 1.78 1.80 1.73 12.69%
Adjusted Per Share Value based on latest NOSH - 265,593
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.33 5.53 10.16 5.29 7.02 7.14 6.73 -14.38%
EPS 1.42 1.49 5.40 1.42 1.63 1.77 1.81 -14.92%
DPS 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
NAPS 0.542 0.5489 0.5356 0.2612 0.4652 0.4707 0.4523 12.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.98 2.68 1.94 1.84 1.40 1.37 1.39 -
P/RPS 9.72 12.67 4.99 9.09 5.21 5.02 5.40 47.91%
P/EPS 36.60 46.94 9.38 33.75 22.44 20.21 20.12 48.96%
EY 2.73 2.13 10.66 2.96 4.46 4.95 4.97 -32.90%
DY 0.00 0.00 0.00 6.52 0.00 0.00 0.00 -
P/NAPS 0.96 1.28 0.95 1.84 0.79 0.76 0.80 12.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 31/05/07 28/02/07 21/11/06 21/08/06 22/05/06 -
Price 2.10 2.25 2.55 1.99 1.52 1.40 1.45 -
P/RPS 10.31 10.64 6.56 9.83 5.65 5.13 5.63 49.62%
P/EPS 38.82 39.40 12.33 36.50 24.36 20.65 20.98 50.66%
EY 2.58 2.54 8.11 2.74 4.11 4.84 4.77 -33.59%
DY 0.00 0.00 0.00 6.03 0.00 0.00 0.00 -
P/NAPS 1.01 1.07 1.24 1.99 0.85 0.78 0.84 13.06%

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