[KSL] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 53.51%
YoY- -36.94%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 72,441 59,045 53,878 40,951 30,454 36,043 55,376 19.55%
PBT 27,304 26,854 23,441 19,035 12,073 12,795 28,452 -2.70%
Tax -8,137 -7,403 -6,597 -5,440 -3,217 -3,761 -8,211 -0.60%
NP 19,167 19,451 16,844 13,595 8,856 9,034 20,241 -3.55%
-
NP to SH 19,167 19,451 16,844 13,595 8,856 9,034 20,241 -3.55%
-
Tax Rate 29.80% 27.57% 28.14% 28.58% 26.65% 29.39% 28.86% -
Total Cost 53,274 39,594 37,034 27,356 21,598 27,009 35,135 31.88%
-
Net Worth 331,838 291,764 273,194 255,245 180,826 233,544 237,170 25.01%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 331,838 291,764 273,194 255,245 180,826 233,544 237,170 25.01%
NOSH 265,470 187,028 180,923 181,025 180,826 181,042 181,046 28.97%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 26.46% 32.94% 31.26% 33.20% 29.08% 25.06% 36.55% -
ROE 5.78% 6.67% 6.17% 5.33% 4.90% 3.87% 8.53% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 27.29 31.57 29.78 22.62 16.84 19.91 30.59 -7.30%
EPS 7.22 10.40 9.31 7.51 4.89 4.99 11.18 -25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.56 1.51 1.41 1.00 1.29 1.31 -3.06%
Adjusted Per Share Value based on latest NOSH - 181,025
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.12 5.81 5.30 4.03 2.99 3.54 5.45 19.44%
EPS 1.88 1.91 1.66 1.34 0.87 0.89 1.99 -3.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3263 0.2869 0.2687 0.251 0.1778 0.2297 0.2332 25.02%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.36 2.16 1.66 1.45 1.60 1.67 1.75 -
P/RPS 8.65 6.84 5.57 6.41 9.50 8.39 5.72 31.64%
P/EPS 32.69 20.77 17.83 19.31 32.67 33.47 15.65 63.18%
EY 3.06 4.81 5.61 5.18 3.06 2.99 6.39 -38.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.38 1.10 1.03 1.60 1.29 1.34 25.68%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 16/02/04 13/11/03 20/08/03 20/05/03 21/02/03 21/11/02 19/08/02 -
Price 2.68 2.31 1.80 1.40 1.60 1.68 1.79 -
P/RPS 9.82 7.32 6.04 6.19 9.50 8.44 5.85 41.11%
P/EPS 37.12 22.21 19.33 18.64 32.67 33.67 16.01 74.90%
EY 2.69 4.50 5.17 5.36 3.06 2.97 6.25 -42.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.48 1.19 0.99 1.60 1.30 1.37 34.51%

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