[KSL] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 133.56%
YoY- 132.36%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 37,005 45,844 43,352 63,661 53,791 67,093 69,109 -9.88%
PBT 98,211 59,422 57,697 39,479 20,271 23,294 26,430 24.44%
Tax -25,112 -8,514 -15,394 -5,835 -5,792 -6,394 -6,902 24.00%
NP 73,099 50,908 42,303 33,644 14,479 16,900 19,528 24.59%
-
NP to SH 73,099 50,908 42,303 33,644 14,479 16,900 19,528 24.59%
-
Tax Rate 25.57% 14.33% 26.68% 14.78% 28.57% 27.45% 26.11% -
Total Cost -36,094 -5,064 1,049 30,017 39,312 50,193 49,581 -
-
Net Worth 877,272 702,584 652,147 586,135 265,593 265,954 385,246 14.69%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 19,323 17,564 17,625 28,418 31,871 - - -
Div Payout % 26.43% 34.50% 41.67% 84.47% 220.12% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 877,272 702,584 652,147 586,135 265,593 265,954 385,246 14.69%
NOSH 386,463 351,292 352,512 355,233 265,593 265,954 265,687 6.44%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 197.54% 111.05% 97.58% 52.85% 26.92% 25.19% 28.26% -
ROE 8.33% 7.25% 6.49% 5.74% 5.45% 6.35% 5.07% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.58 13.05 12.30 17.92 20.25 25.23 26.01 -15.32%
EPS 18.92 14.49 12.00 9.47 4.17 6.36 7.35 17.05%
DPS 5.00 5.00 5.00 8.00 12.00 0.00 0.00 -
NAPS 2.27 2.00 1.85 1.65 1.00 1.00 1.45 7.75%
Adjusted Per Share Value based on latest NOSH - 355,233
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.57 4.42 4.18 6.14 5.18 6.47 6.66 -9.86%
EPS 7.05 4.91 4.08 3.24 1.40 1.63 1.88 24.63%
DPS 1.86 1.69 1.70 2.74 3.07 0.00 0.00 -
NAPS 0.8456 0.6772 0.6286 0.5649 0.256 0.2563 0.3713 14.69%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.82 1.19 0.60 1.46 1.84 1.60 2.45 -
P/RPS 19.01 9.12 4.88 8.15 9.09 6.34 9.42 12.40%
P/EPS 9.62 8.21 5.00 15.42 33.75 25.18 33.33 -18.69%
EY 10.39 12.18 20.00 6.49 2.96 3.97 3.00 22.99%
DY 2.75 4.20 8.33 5.48 6.52 0.00 0.00 -
P/NAPS 0.80 0.60 0.32 0.88 1.84 1.60 1.69 -11.71%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 24/02/09 27/02/08 28/02/07 27/02/06 23/02/05 -
Price 1.70 1.27 0.63 1.22 1.99 1.30 2.29 -
P/RPS 17.75 9.73 5.12 6.81 9.83 5.15 8.80 12.39%
P/EPS 8.99 8.76 5.25 12.88 36.50 20.46 31.16 -18.70%
EY 11.13 11.41 19.05 7.76 2.74 4.89 3.21 23.01%
DY 2.94 3.94 7.94 6.56 6.03 0.00 0.00 -
P/NAPS 0.75 0.64 0.34 0.74 1.99 1.30 1.58 -11.67%

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