[KSL] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 52.45%
YoY- 13.84%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 172,892 213,755 212,447 207,821 183,912 153,874 152,650 2.09%
PBT 65,647 98,820 73,819 82,789 71,954 69,330 71,607 -1.43%
Tax -17,449 -14,295 -20,837 -23,456 -19,835 -19,440 -20,774 -2.86%
NP 48,198 84,525 52,982 59,333 52,119 49,890 50,833 -0.88%
-
NP to SH 48,198 84,525 52,982 59,333 52,119 49,890 50,833 -0.88%
-
Tax Rate 26.58% 14.47% 28.23% 28.33% 27.57% 28.04% 29.01% -
Total Cost 124,694 129,230 159,465 148,488 131,793 103,984 101,817 3.43%
-
Net Worth 609,967 550,902 473,195 425,326 366,586 285,504 229,602 17.66%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 609,967 550,902 473,195 425,326 366,586 285,504 229,602 17.66%
NOSH 352,582 266,136 265,840 265,828 265,642 183,015 177,986 12.05%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 27.88% 39.54% 24.94% 28.55% 28.34% 32.42% 33.30% -
ROE 7.90% 15.34% 11.20% 13.95% 14.22% 17.47% 22.14% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 49.04 80.32 79.92 78.18 69.23 84.08 85.76 -8.88%
EPS 13.67 31.76 19.93 22.32 19.62 27.26 28.56 -11.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 2.07 1.78 1.60 1.38 1.56 1.29 5.00%
Adjusted Per Share Value based on latest NOSH - 265,807
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 17.00 21.02 20.89 20.44 18.09 15.13 15.01 2.09%
EPS 4.74 8.31 5.21 5.83 5.13 4.91 5.00 -0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5998 0.5418 0.4653 0.4183 0.3605 0.2808 0.2258 17.66%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.79 1.98 1.40 1.70 2.28 2.16 1.67 -
P/RPS 1.61 2.47 1.75 2.17 3.29 2.57 1.95 -3.13%
P/EPS 5.78 6.23 7.02 7.62 11.62 7.92 5.85 -0.20%
EY 17.30 16.04 14.24 13.13 8.61 12.62 17.10 0.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.96 0.79 1.06 1.65 1.38 1.29 -15.77%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 26/11/07 21/11/06 23/11/05 23/11/04 13/11/03 21/11/02 -
Price 0.68 2.10 1.52 1.75 2.37 2.31 1.68 -
P/RPS 1.39 2.61 1.90 2.24 3.42 2.75 1.96 -5.56%
P/EPS 4.97 6.61 7.63 7.84 12.08 8.47 5.88 -2.76%
EY 20.10 15.12 13.11 12.75 8.28 11.80 17.00 2.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.01 0.85 1.09 1.72 1.48 1.30 -18.16%

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