[KSL] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 7.51%
YoY- 10.63%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 284,943 276,377 274,914 276,930 250,881 262,012 253,021 8.26%
PBT 102,661 104,990 106,083 109,219 100,772 102,203 98,384 2.88%
Tax -28,948 -29,531 -29,850 -30,358 -27,422 -27,807 -26,737 5.45%
NP 73,713 75,459 76,233 78,861 73,350 74,396 71,647 1.91%
-
NP to SH 73,713 75,459 76,233 78,861 73,350 74,396 71,647 1.91%
-
Tax Rate 28.20% 28.13% 28.14% 27.80% 27.21% 27.21% 27.18% -
Total Cost 211,230 200,918 198,681 198,069 177,531 187,616 181,374 10.72%
-
Net Worth 478,619 459,939 265,954 425,291 425,247 404,172 385,246 15.61%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 478,619 459,939 265,954 425,291 425,247 404,172 385,246 15.61%
NOSH 265,899 265,861 265,954 265,807 265,779 265,902 265,687 0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 25.87% 27.30% 27.73% 28.48% 29.24% 28.39% 28.32% -
ROE 15.40% 16.41% 28.66% 18.54% 17.25% 18.41% 18.60% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 107.16 103.96 103.37 104.18 94.39 98.54 95.23 8.20%
EPS 27.72 28.38 28.66 29.67 27.60 27.98 26.97 1.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.73 1.00 1.60 1.60 1.52 1.45 15.55%
Adjusted Per Share Value based on latest NOSH - 265,807
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.02 27.18 27.03 27.23 24.67 25.77 24.88 8.26%
EPS 7.25 7.42 7.50 7.76 7.21 7.32 7.05 1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4707 0.4523 0.2615 0.4182 0.4182 0.3975 0.3788 15.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.37 1.39 1.60 1.70 1.88 2.03 2.45 -
P/RPS 1.28 1.34 1.55 1.63 1.99 2.06 2.57 -37.24%
P/EPS 4.94 4.90 5.58 5.73 6.81 7.26 9.09 -33.47%
EY 20.24 20.42 17.91 17.45 14.68 13.78 11.01 50.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 1.60 1.06 1.18 1.34 1.69 -41.38%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 22/05/06 27/02/06 23/11/05 23/08/05 24/05/05 23/02/05 -
Price 1.40 1.45 1.30 1.75 1.94 2.00 2.29 -
P/RPS 1.31 1.39 1.26 1.68 2.06 2.03 2.40 -33.28%
P/EPS 5.05 5.11 4.54 5.90 7.03 7.15 8.49 -29.33%
EY 19.80 19.57 22.05 16.95 14.23 13.99 11.78 41.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 1.30 1.09 1.21 1.32 1.58 -37.61%

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