[KSL] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 27.62%
YoY- 92.64%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 100,444 85,718 110,710 159,511 141,015 130,986 133,126 -4.58%
PBT 46,548 36,479 43,214 78,935 50,838 54,260 51,872 -1.78%
Tax -13,567 -9,613 -11,270 -8,815 -14,439 -15,341 -14,656 -1.27%
NP 32,981 26,866 31,944 70,120 36,399 38,919 37,216 -1.99%
-
NP to SH 32,981 26,866 31,994 70,120 36,399 38,919 37,216 -1.99%
-
Tax Rate 29.15% 26.35% 26.08% 11.17% 28.40% 28.27% 28.25% -
Total Cost 67,463 58,852 78,766 89,391 104,616 92,067 95,910 -5.69%
-
Net Worth 779,550 678,682 616,624 558,407 478,235 425,344 369,237 13.25%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 779,550 678,682 616,624 558,407 478,235 425,344 369,237 13.25%
NOSH 374,784 351,649 352,356 265,908 265,686 265,840 265,638 5.90%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 32.84% 31.34% 28.85% 43.96% 25.81% 29.71% 27.96% -
ROE 4.23% 3.96% 5.19% 12.56% 7.61% 9.15% 10.08% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.80 24.38 31.42 59.99 53.08 49.27 50.12 -9.90%
EPS 8.80 7.64 9.08 26.37 13.70 14.64 14.01 -7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.93 1.75 2.10 1.80 1.60 1.39 6.94%
Adjusted Per Share Value based on latest NOSH - 265,796
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.88 8.43 10.89 15.69 13.87 12.88 13.09 -4.57%
EPS 3.24 2.64 3.15 6.90 3.58 3.83 3.66 -2.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7666 0.6674 0.6064 0.5491 0.4703 0.4183 0.3631 13.25%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.39 1.06 1.00 2.68 1.37 1.88 2.53 -
P/RPS 5.19 4.35 3.18 4.47 2.58 3.82 5.05 0.45%
P/EPS 15.80 13.87 11.01 10.16 10.00 12.84 18.06 -2.20%
EY 6.33 7.21 9.08 9.84 10.00 7.79 5.54 2.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.55 0.57 1.28 0.76 1.18 1.82 -15.33%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 25/08/09 25/08/08 27/08/07 21/08/06 23/08/05 20/08/04 -
Price 1.54 1.08 0.92 2.25 1.40 1.94 2.50 -
P/RPS 5.75 4.43 2.93 3.75 2.64 3.94 4.99 2.38%
P/EPS 17.50 14.14 10.13 8.53 10.22 13.25 17.84 -0.32%
EY 5.71 7.07 9.87 11.72 9.79 7.55 5.60 0.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.56 0.53 1.07 0.78 1.21 1.80 -13.76%

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