[KSL] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -8.9%
YoY- -36.94%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 273,792 267,940 231,976 163,804 244,924 0 -
PBT 102,288 106,660 91,384 76,140 121,440 0 -
Tax -28,804 -30,080 -25,800 -21,760 -35,208 0 -
NP 73,484 76,580 65,584 54,380 86,232 0 -
-
NP to SH 73,484 76,580 65,584 54,380 86,232 0 -
-
Tax Rate 28.16% 28.20% 28.23% 28.58% 28.99% - -
Total Cost 200,308 191,360 166,392 109,424 158,692 0 -
-
Net Worth 459,939 404,172 348,116 255,245 206,296 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 459,939 404,172 348,116 255,245 206,296 0 -
NOSH 265,861 265,902 265,737 181,025 171,913 0 -
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 26.84% 28.58% 28.27% 33.20% 35.21% 0.00% -
ROE 15.98% 18.95% 18.84% 21.30% 41.80% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 102.98 100.77 87.30 90.49 142.47 0.00 -
EPS 27.64 28.80 24.68 30.04 50.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.52 1.31 1.41 1.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 181,025
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 26.39 25.83 22.36 15.79 23.61 0.00 -
EPS 7.08 7.38 6.32 5.24 8.31 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4433 0.3896 0.3355 0.246 0.1988 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 1.39 2.03 3.14 1.45 1.16 0.00 -
P/RPS 1.35 2.01 3.60 1.60 0.81 0.00 -
P/EPS 5.03 7.05 12.72 4.83 2.31 0.00 -
EY 19.88 14.19 7.86 20.72 43.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.34 2.40 1.03 0.97 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/06 24/05/05 20/05/04 20/05/03 20/05/02 - -
Price 1.45 2.00 2.81 1.40 1.87 0.00 -
P/RPS 1.41 1.98 3.22 1.55 1.31 0.00 -
P/EPS 5.25 6.94 11.39 4.66 3.73 0.00 -
EY 19.06 14.40 8.78 21.46 26.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.32 2.15 0.99 1.56 0.00 -

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