[KSL] YoY 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- 3.24%
YoY- 36.98%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 62,182 54,244 71,432 76,835 50,786 59,045 36,043 9.50%
PBT 22,433 19,885 22,981 28,529 20,082 26,854 12,795 9.80%
Tax -6,229 -5,480 -6,398 -8,115 -5,179 -7,403 -3,761 8.76%
NP 16,204 14,405 16,583 20,414 14,903 19,451 9,034 10.21%
-
NP to SH 16,204 14,405 16,583 20,414 14,903 19,451 9,034 10.21%
-
Tax Rate 27.77% 27.56% 27.84% 28.44% 25.79% 27.57% 29.39% -
Total Cost 45,978 39,839 54,849 56,421 35,883 39,594 27,009 9.26%
-
Net Worth 609,411 551,170 473,040 425,291 366,597 291,764 233,544 17.31%
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 609,411 551,170 473,040 425,291 366,597 291,764 233,544 17.31%
NOSH 352,260 266,266 265,753 265,807 265,650 187,028 181,042 11.72%
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 26.06% 26.56% 23.22% 26.57% 29.34% 32.94% 25.06% -
ROE 2.66% 2.61% 3.51% 4.80% 4.07% 6.67% 3.87% -
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 17.65 20.37 26.88 28.91 19.12 31.57 19.91 -1.98%
EPS 4.60 5.41 6.24 7.68 5.61 10.40 4.99 -1.34%
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 6.11 5.33 7.02 7.56 4.99 5.81 3.54 9.51%
EPS 1.59 1.42 1.63 2.01 1.47 1.91 0.89 10.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5993 0.542 0.4652 0.4182 0.3605 0.2869 0.2297 17.31%
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 4.48 9.72 5.21 5.88 11.93 6.84 8.39 -9.92%
P/EPS 17.17 36.60 22.44 22.14 40.64 20.77 33.47 -10.51%
EY 5.82 2.73 4.46 4.52 2.46 4.81 2.99 11.72%
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 3.85 10.31 5.65 6.05 12.40 7.32 8.44 -12.25%
P/EPS 14.78 38.82 24.36 22.79 42.25 22.21 33.67 -12.81%
EY 6.76 2.58 4.11 4.39 2.37 4.50 2.97 14.67%
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