[KSL] YoY Annualized Quarter 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- 4.85%
YoY- 75.17%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 177,851 186,179 216,244 277,416 266,238 274,914 253,021 -5.70%
PBT 164,329 115,246 123,344 138,299 94,090 106,083 98,384 8.92%
Tax -42,676 -23,858 -32,843 -20,130 -26,629 -29,850 -26,737 8.10%
NP 121,653 91,388 90,501 118,169 67,461 76,233 71,647 9.22%
-
NP to SH 121,653 91,388 90,501 118,169 67,461 76,233 71,647 9.22%
-
Tax Rate 25.97% 20.70% 26.63% 14.56% 28.30% 28.14% 27.18% -
Total Cost 56,198 94,791 125,743 159,247 198,777 198,681 181,374 -17.73%
-
Net Worth 856,160 730,782 652,216 585,680 489,047 441,170 385,341 14.22%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 19,025 17,566 17,627 28,396 31,894 - - -
Div Payout % 15.64% 19.22% 19.48% 24.03% 47.28% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 856,160 730,782 652,216 585,680 489,047 441,170 385,341 14.22%
NOSH 380,515 351,337 352,549 354,957 265,786 265,765 265,752 6.16%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 68.40% 49.09% 41.85% 42.60% 25.34% 27.73% 28.32% -
ROE 14.21% 12.51% 13.88% 20.18% 13.79% 17.28% 18.59% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 46.74 52.99 61.34 78.15 100.17 103.44 95.21 -11.17%
EPS 31.97 26.01 25.67 33.29 19.04 28.68 26.96 2.88%
DPS 5.00 5.00 5.00 8.00 12.00 0.00 0.00 -
NAPS 2.25 2.08 1.85 1.65 1.84 1.66 1.45 7.59%
Adjusted Per Share Value based on latest NOSH - 355,233
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 17.49 18.31 21.27 27.28 26.18 27.03 24.88 -5.70%
EPS 11.96 8.99 8.90 11.62 6.63 7.50 7.05 9.20%
DPS 1.87 1.73 1.73 2.79 3.14 0.00 0.00 -
NAPS 0.8419 0.7186 0.6414 0.576 0.4809 0.4338 0.3789 14.22%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.82 1.19 0.60 1.46 1.84 1.60 2.45 -
P/RPS 3.89 2.25 0.98 1.87 1.84 1.55 2.57 7.14%
P/EPS 5.69 4.57 2.34 4.39 7.25 5.58 9.09 -7.50%
EY 17.57 21.86 42.78 22.80 13.79 17.93 11.00 8.11%
DY 2.75 4.20 8.33 5.48 6.52 0.00 0.00 -
P/NAPS 0.81 0.57 0.32 0.88 1.00 0.96 1.69 -11.53%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 24/02/09 27/02/08 28/02/07 27/02/06 23/02/05 -
Price 1.70 1.27 0.63 1.22 1.99 1.30 2.29 -
P/RPS 3.64 2.40 1.03 1.56 1.99 1.26 2.41 7.11%
P/EPS 5.32 4.88 2.45 3.66 7.84 4.53 8.49 -7.49%
EY 18.81 20.48 40.75 27.29 12.75 22.06 11.77 8.12%
DY 2.94 3.94 7.94 6.56 6.03 0.00 0.00 -
P/NAPS 0.76 0.61 0.34 0.74 1.08 0.78 1.58 -11.47%

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