[KSL] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -3.61%
YoY- -4.04%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 182,612 199,188 413,188 273,792 267,940 231,976 163,804 1.82%
PBT 91,052 80,152 232,840 102,288 106,660 91,384 76,140 3.02%
Tax -23,140 -20,504 -13,068 -28,804 -30,080 -25,800 -21,760 1.02%
NP 67,912 59,648 219,772 73,484 76,580 65,584 54,380 3.76%
-
NP to SH 67,912 59,648 219,772 73,484 76,580 65,584 54,380 3.76%
-
Tax Rate 25.41% 25.58% 5.61% 28.16% 28.20% 28.23% 28.58% -
Total Cost 114,700 139,540 193,416 200,308 191,360 166,392 109,424 0.78%
-
Net Worth 669,257 598,605 544,647 459,939 404,172 348,116 255,245 17.41%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 669,257 598,605 544,647 459,939 404,172 348,116 255,245 17.41%
NOSH 352,240 354,204 265,681 265,861 265,902 265,737 181,025 11.72%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 37.19% 29.95% 53.19% 26.84% 28.58% 28.27% 33.20% -
ROE 10.15% 9.96% 40.35% 15.98% 18.95% 18.84% 21.30% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 51.84 56.24 155.52 102.98 100.77 87.30 90.49 -8.85%
EPS 19.28 16.84 82.72 27.64 28.80 24.68 30.04 -7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.69 2.05 1.73 1.52 1.31 1.41 5.09%
Adjusted Per Share Value based on latest NOSH - 265,861
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 17.96 19.59 40.63 26.92 26.35 22.81 16.11 1.82%
EPS 6.68 5.87 21.61 7.23 7.53 6.45 5.35 3.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6581 0.5887 0.5356 0.4523 0.3975 0.3423 0.251 17.41%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.60 1.00 1.94 1.39 2.03 3.14 1.45 -
P/RPS 1.16 1.78 1.25 1.35 2.01 3.60 1.60 -5.21%
P/EPS 3.11 5.94 2.35 5.03 7.05 12.72 4.83 -7.06%
EY 32.13 16.84 42.64 19.88 14.19 7.86 20.72 7.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.59 0.95 0.80 1.34 2.40 1.03 -17.68%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 26/05/08 31/05/07 22/05/06 24/05/05 20/05/04 20/05/03 -
Price 0.87 1.19 2.55 1.45 2.00 2.81 1.40 -
P/RPS 1.68 2.12 1.64 1.41 1.98 3.22 1.55 1.35%
P/EPS 4.51 7.07 3.08 5.25 6.94 11.39 4.66 -0.54%
EY 22.16 14.15 32.44 19.06 14.40 8.78 21.46 0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.70 1.24 0.84 1.32 2.15 0.99 -11.98%

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