[KSL] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.36%
YoY- 75.17%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 236,553 228,615 223,916 277,416 267,546 284,734 301,087 -14.81%
PBT 105,126 102,578 100,127 138,299 119,091 122,187 126,728 -11.68%
Tax -23,284 -22,535 -21,989 -20,130 -20,087 -21,005 -22,695 1.71%
NP 81,842 80,043 78,138 118,169 99,004 101,182 104,033 -14.74%
-
NP to SH 81,842 80,043 78,138 118,169 99,004 101,182 104,033 -14.74%
-
Tax Rate 22.15% 21.97% 21.96% 14.56% 16.87% 17.19% 17.91% -
Total Cost 154,711 148,572 145,778 159,247 168,542 183,552 197,054 -14.85%
-
Net Worth 609,411 616,360 598,605 586,135 532,532 531,593 531,363 9.53%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 28,418 28,418 28,418 28,418 31,871 31,871 31,871 -7.34%
Div Payout % 34.72% 35.50% 36.37% 24.05% 32.19% 31.50% 30.64% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 609,411 616,360 598,605 586,135 532,532 531,593 531,363 9.53%
NOSH 352,260 352,206 354,204 355,233 266,266 265,796 265,681 20.62%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 34.60% 35.01% 34.90% 42.60% 37.00% 35.54% 34.55% -
ROE 13.43% 12.99% 13.05% 20.16% 18.59% 19.03% 19.58% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 67.15 64.91 63.22 78.09 100.48 107.12 113.33 -29.38%
EPS 23.23 22.73 22.06 33.27 37.18 38.07 39.16 -29.33%
DPS 8.00 8.07 8.02 8.00 12.00 12.00 12.00 -23.62%
NAPS 1.73 1.75 1.69 1.65 2.00 2.00 2.00 -9.19%
Adjusted Per Share Value based on latest NOSH - 355,233
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.80 22.04 21.58 26.74 25.79 27.44 29.02 -14.81%
EPS 7.89 7.71 7.53 11.39 9.54 9.75 10.03 -14.74%
DPS 2.74 2.74 2.74 2.74 3.07 3.07 3.07 -7.28%
NAPS 0.5874 0.5941 0.577 0.5649 0.5133 0.5124 0.5122 9.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.79 1.00 1.00 1.46 1.98 2.68 1.94 -
P/RPS 1.18 1.54 1.58 1.87 1.97 2.50 1.71 -21.85%
P/EPS 3.40 4.40 4.53 4.39 5.33 7.04 4.95 -22.09%
EY 29.41 22.73 22.06 22.78 18.78 14.20 20.18 28.45%
DY 10.13 8.07 8.02 5.48 6.06 4.48 6.19 38.74%
P/NAPS 0.46 0.57 0.59 0.88 0.99 1.34 0.97 -39.10%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 26/05/08 27/02/08 26/11/07 27/08/07 31/05/07 -
Price 0.68 0.92 1.19 1.22 2.10 2.25 2.55 -
P/RPS 1.01 1.42 1.88 1.56 2.09 2.10 2.25 -41.28%
P/EPS 2.93 4.05 5.39 3.67 5.65 5.91 6.51 -41.18%
EY 34.17 24.70 18.54 27.27 17.71 16.92 15.36 70.16%
DY 11.76 8.77 6.74 6.56 5.71 5.33 4.71 83.73%
P/NAPS 0.39 0.53 0.70 0.74 1.05 1.13 1.28 -54.62%

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