[KSL] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.64%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 221,420 319,022 282,030 261,972 266,252 189,658 233,214 -0.86%
PBT 86,428 157,870 101,676 108,520 103,744 84,952 117,624 -5.00%
Tax -22,540 -17,630 -28,878 -30,682 -29,312 -24,074 -34,026 -6.62%
NP 63,888 140,240 72,798 77,838 74,432 60,878 83,598 -4.37%
-
NP to SH 63,988 140,240 72,798 77,838 74,432 60,878 83,598 -4.35%
-
Tax Rate 26.08% 11.17% 28.40% 28.27% 28.25% 28.34% 28.93% -
Total Cost 157,532 178,782 209,232 184,134 191,820 128,780 149,616 0.86%
-
Net Worth 616,624 558,407 478,235 425,344 369,237 273,263 231,138 17.74%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 616,624 558,407 478,235 425,344 369,237 273,263 231,138 17.74%
NOSH 352,356 265,908 265,686 265,840 265,638 180,969 176,441 12.20%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 28.85% 43.96% 25.81% 29.71% 27.96% 32.10% 35.85% -
ROE 10.38% 25.11% 15.22% 18.30% 20.16% 22.28% 36.17% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 62.84 119.97 106.15 98.54 100.23 104.80 132.18 -11.64%
EPS 18.16 52.74 27.40 29.28 28.02 33.64 47.38 -14.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 2.10 1.80 1.60 1.39 1.51 1.31 4.94%
Adjusted Per Share Value based on latest NOSH - 265,779
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 21.77 31.37 27.73 25.76 26.18 18.65 22.93 -0.86%
EPS 6.29 13.79 7.16 7.65 7.32 5.99 8.22 -4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6064 0.5491 0.4703 0.4183 0.3631 0.2687 0.2273 17.75%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.00 2.68 1.37 1.88 2.53 1.66 1.75 -
P/RPS 1.59 2.23 1.29 1.91 2.52 1.58 1.32 3.14%
P/EPS 5.51 5.08 5.00 6.42 9.03 4.93 3.69 6.90%
EY 18.16 19.68 20.00 15.57 11.08 20.27 27.07 -6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.28 0.76 1.18 1.82 1.10 1.34 -13.26%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 27/08/07 21/08/06 23/08/05 20/08/04 20/08/03 19/08/02 -
Price 0.92 2.25 1.40 1.94 2.50 1.80 1.79 -
P/RPS 1.46 1.88 1.32 1.97 2.49 1.72 1.35 1.31%
P/EPS 5.07 4.27 5.11 6.63 8.92 5.35 3.78 5.01%
EY 19.74 23.44 19.57 15.09 11.21 18.69 26.47 -4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.07 0.78 1.21 1.80 1.19 1.37 -14.62%

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