[KSL] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8.7%
YoY- -4.04%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 53,791 71,432 72,567 68,448 67,093 76,835 64,001 -10.91%
PBT 20,271 22,981 25,266 25,572 23,294 28,529 27,595 -18.54%
Tax -5,792 -6,398 -7,238 -7,201 -6,394 -8,115 -7,821 -18.10%
NP 14,479 16,583 18,028 18,371 16,900 20,414 19,774 -18.71%
-
NP to SH 14,479 16,583 18,028 18,371 16,900 20,414 19,774 -18.71%
-
Tax Rate 28.57% 27.84% 28.65% 28.16% 27.45% 28.44% 28.34% -
Total Cost 39,312 54,849 54,539 50,077 50,193 56,421 44,227 -7.53%
-
Net Worth 265,593 473,040 478,619 459,939 265,954 425,291 425,247 -26.87%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 31,871 - - - - - - -
Div Payout % 220.12% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 265,593 473,040 478,619 459,939 265,954 425,291 425,247 -26.87%
NOSH 265,593 265,753 265,899 265,861 265,954 265,807 265,779 -0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 26.92% 23.22% 24.84% 26.84% 25.19% 26.57% 30.90% -
ROE 5.45% 3.51% 3.77% 3.99% 6.35% 4.80% 4.65% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.25 26.88 27.29 25.75 25.23 28.91 24.08 -10.87%
EPS 4.17 6.24 6.78 6.91 6.36 7.68 7.44 -31.94%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.78 1.80 1.73 1.00 1.60 1.60 -26.83%
Adjusted Per Share Value based on latest NOSH - 265,861
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.18 6.88 6.99 6.60 6.47 7.41 6.17 -10.97%
EPS 1.40 1.60 1.74 1.77 1.63 1.97 1.91 -18.65%
DPS 3.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.256 0.4559 0.4613 0.4433 0.2563 0.4099 0.4099 -26.87%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.84 1.40 1.37 1.39 1.60 1.70 1.88 -
P/RPS 9.09 5.21 5.02 5.40 6.34 5.88 7.81 10.61%
P/EPS 33.75 22.44 20.21 20.12 25.18 22.14 25.27 21.21%
EY 2.96 4.46 4.95 4.97 3.97 4.52 3.96 -17.59%
DY 6.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 0.79 0.76 0.80 1.60 1.06 1.18 34.36%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 21/11/06 21/08/06 22/05/06 27/02/06 23/11/05 23/08/05 -
Price 1.99 1.52 1.40 1.45 1.30 1.75 1.94 -
P/RPS 9.83 5.65 5.13 5.63 5.15 6.05 8.06 14.10%
P/EPS 36.50 24.36 20.65 20.98 20.46 22.79 26.08 25.04%
EY 2.74 4.11 4.84 4.77 4.89 4.39 3.84 -20.10%
DY 6.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 0.85 0.78 0.84 1.30 1.09 1.21 39.20%

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