[KSL] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -14.46%
YoY- 20.6%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 69,109 50,786 75,132 57,994 72,441 59,045 53,878 17.96%
PBT 26,430 20,082 29,026 22,846 27,304 26,854 23,441 8.29%
Tax -6,902 -5,179 -8,206 -6,450 -8,137 -7,403 -6,597 3.04%
NP 19,528 14,903 20,820 16,396 19,167 19,451 16,844 10.30%
-
NP to SH 19,528 14,903 20,820 16,396 19,167 19,451 16,844 10.30%
-
Tax Rate 26.11% 25.79% 28.27% 28.23% 29.80% 27.57% 28.14% -
Total Cost 49,581 35,883 54,312 41,598 53,274 39,594 37,034 21.36%
-
Net Worth 385,246 366,597 369,601 348,116 331,838 291,764 273,194 25.62%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 385,246 366,597 369,601 348,116 331,838 291,764 273,194 25.62%
NOSH 265,687 265,650 265,900 265,737 265,470 187,028 180,923 29.04%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 28.26% 29.34% 27.71% 28.27% 26.46% 32.94% 31.26% -
ROE 5.07% 4.07% 5.63% 4.71% 5.78% 6.67% 6.17% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 26.01 19.12 28.26 21.82 27.29 31.57 29.78 -8.59%
EPS 7.35 5.61 7.83 6.17 7.22 10.40 9.31 -14.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.38 1.39 1.31 1.25 1.56 1.51 -2.65%
Adjusted Per Share Value based on latest NOSH - 265,737
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.66 4.89 7.24 5.59 6.98 5.69 5.19 17.99%
EPS 1.88 1.44 2.01 1.58 1.85 1.87 1.62 10.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3713 0.3533 0.3562 0.3355 0.3198 0.2812 0.2633 25.62%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.45 2.28 2.53 3.14 2.36 2.16 1.66 -
P/RPS 9.42 11.93 8.95 14.39 8.65 6.84 5.57 41.72%
P/EPS 33.33 40.64 32.31 50.89 32.69 20.77 17.83 51.46%
EY 3.00 2.46 3.09 1.96 3.06 4.81 5.61 -33.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.65 1.82 2.40 1.89 1.38 1.10 32.97%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 23/11/04 20/08/04 20/05/04 16/02/04 13/11/03 20/08/03 -
Price 2.29 2.37 2.50 2.81 2.68 2.31 1.80 -
P/RPS 8.80 12.40 8.85 12.88 9.82 7.32 6.04 28.37%
P/EPS 31.16 42.25 31.93 45.54 37.12 22.21 19.33 37.28%
EY 3.21 2.37 3.13 2.20 2.69 4.50 5.17 -27.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.72 1.80 2.15 2.14 1.48 1.19 20.69%

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