[KSL] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 54.21%
YoY- 37.87%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 277,416 267,546 284,734 301,087 266,238 279,540 284,943 -1.76%
PBT 138,299 119,091 122,187 126,728 94,090 97,113 102,661 21.91%
Tax -20,130 -20,087 -21,005 -22,695 -26,629 -27,231 -28,948 -21.45%
NP 118,169 99,004 101,182 104,033 67,461 69,882 73,713 36.85%
-
NP to SH 118,169 99,004 101,182 104,033 67,461 69,882 73,713 36.85%
-
Tax Rate 14.56% 16.87% 17.19% 17.91% 28.30% 28.04% 28.20% -
Total Cost 159,247 168,542 183,552 197,054 198,777 209,658 211,230 -17.12%
-
Net Worth 586,135 532,532 531,593 531,363 265,593 473,040 478,619 14.42%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 28,418 31,871 31,871 31,871 31,871 - - -
Div Payout % 24.05% 32.19% 31.50% 30.64% 47.24% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 586,135 532,532 531,593 531,363 265,593 473,040 478,619 14.42%
NOSH 355,233 266,266 265,796 265,681 265,593 265,753 265,899 21.23%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 42.60% 37.00% 35.54% 34.55% 25.34% 25.00% 25.87% -
ROE 20.16% 18.59% 19.03% 19.58% 25.40% 14.77% 15.40% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 78.09 100.48 107.12 113.33 100.24 105.19 107.16 -18.97%
EPS 33.27 37.18 38.07 39.16 25.40 26.30 27.72 12.90%
DPS 8.00 12.00 12.00 12.00 12.00 0.00 0.00 -
NAPS 1.65 2.00 2.00 2.00 1.00 1.78 1.80 -5.62%
Adjusted Per Share Value based on latest NOSH - 265,681
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 26.74 25.79 27.44 29.02 25.66 26.94 27.46 -1.75%
EPS 11.39 9.54 9.75 10.03 6.50 6.74 7.10 36.92%
DPS 2.74 3.07 3.07 3.07 3.07 0.00 0.00 -
NAPS 0.5649 0.5133 0.5124 0.5122 0.256 0.4559 0.4613 14.41%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.46 1.98 2.68 1.94 1.84 1.40 1.37 -
P/RPS 1.87 1.97 2.50 1.71 1.84 1.33 1.28 28.66%
P/EPS 4.39 5.33 7.04 4.95 7.24 5.32 4.94 -7.54%
EY 22.78 18.78 14.20 20.18 13.80 18.78 20.24 8.17%
DY 5.48 6.06 4.48 6.19 6.52 0.00 0.00 -
P/NAPS 0.88 0.99 1.34 0.97 1.84 0.79 0.76 10.23%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 26/11/07 27/08/07 31/05/07 28/02/07 21/11/06 21/08/06 -
Price 1.22 2.10 2.25 2.55 1.99 1.52 1.40 -
P/RPS 1.56 2.09 2.10 2.25 1.99 1.45 1.31 12.31%
P/EPS 3.67 5.65 5.91 6.51 7.83 5.78 5.05 -19.12%
EY 27.27 17.71 16.92 15.36 12.76 17.30 19.80 23.71%
DY 6.56 5.71 5.33 4.71 6.03 0.00 0.00 -
P/NAPS 0.74 1.05 1.13 1.28 1.99 0.85 0.78 -3.43%

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