[KSL] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 14.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 161,326 162,824 183,104 234,906 198,863 143,487 82,256 56.87%
PBT 67,344 72,355 83,680 108,087 95,292 66,840 36,480 50.65%
Tax -19,015 -20,629 -23,991 -37,045 -33,284 -25,073 -16,271 10.98%
NP 48,329 51,726 59,689 71,042 62,008 41,767 20,209 79.11%
-
NP to SH 48,329 51,726 59,689 71,042 62,008 41,767 20,209 79.11%
-
Tax Rate 28.24% 28.51% 28.67% 34.27% 34.93% 37.51% 44.60% -
Total Cost 112,997 111,098 123,415 163,864 136,855 101,720 62,047 49.29%
-
Net Worth 180,923 181,025 180,826 233,544 237,170 206,296 169,177 4.58%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 4,260 4,260 4,260 4,260 -
Div Payout % - - - 6.00% 6.87% 10.20% 21.08% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 180,923 181,025 180,826 233,544 237,170 206,296 169,177 4.58%
NOSH 180,923 181,025 180,826 181,042 181,046 171,913 153,797 11.47%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 29.96% 31.77% 32.60% 30.24% 31.18% 29.11% 24.57% -
ROE 26.71% 28.57% 33.01% 30.42% 26.14% 20.25% 11.95% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 89.17 89.95 101.26 129.75 109.84 83.46 53.48 40.74%
EPS 26.71 28.57 33.01 39.24 34.25 24.30 13.14 60.67%
DPS 0.00 0.00 0.00 2.35 2.35 2.48 2.77 -
NAPS 1.00 1.00 1.00 1.29 1.31 1.20 1.10 -6.17%
Adjusted Per Share Value based on latest NOSH - 181,042
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 15.86 16.01 18.01 23.10 19.56 14.11 8.09 56.83%
EPS 4.75 5.09 5.87 6.99 6.10 4.11 1.99 78.88%
DPS 0.00 0.00 0.00 0.42 0.42 0.42 0.42 -
NAPS 0.1779 0.178 0.1778 0.2297 0.2332 0.2029 0.1664 4.56%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 1.66 1.45 1.60 1.67 1.75 1.16 0.00 -
P/RPS 1.86 1.61 1.58 1.29 1.59 1.39 0.00 -
P/EPS 6.21 5.07 4.85 4.26 5.11 4.77 0.00 -
EY 16.09 19.71 20.63 23.50 19.57 20.94 0.00 -
DY 0.00 0.00 0.00 1.41 1.34 2.14 0.00 -
P/NAPS 1.66 1.45 1.60 1.29 1.34 0.97 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 20/05/03 21/02/03 21/11/02 - - - -
Price 1.80 1.40 1.60 1.68 0.00 0.00 0.00 -
P/RPS 2.02 1.56 1.58 1.29 0.00 0.00 0.00 -
P/EPS 6.74 4.90 4.85 4.28 0.00 0.00 0.00 -
EY 14.84 20.41 20.63 23.36 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 1.80 1.40 1.60 1.30 0.00 0.00 0.00 -

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