[KSL] YoY TTM 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- -2.74%
YoY- 37.26%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 200,905 191,252 228,615 284,734 284,943 250,881 264,612 -4.48%
PBT 125,315 116,609 102,578 122,187 102,661 100,772 106,030 2.82%
Tax -27,812 -31,236 -22,535 -21,005 -28,948 -27,422 -30,196 -1.36%
NP 97,503 85,373 80,043 101,182 73,713 73,350 75,834 4.27%
-
NP to SH 97,503 85,373 80,043 101,182 73,713 73,350 75,834 4.27%
-
Tax Rate 22.19% 26.79% 21.97% 17.19% 28.20% 27.21% 28.48% -
Total Cost 103,402 105,879 148,572 183,552 211,230 177,531 188,778 -9.54%
-
Net Worth 803,126 679,140 616,360 531,593 478,619 425,247 369,601 13.80%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 17,564 17,625 28,418 31,871 - - - -
Div Payout % 18.01% 20.65% 35.50% 31.50% - - - -
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 803,126 679,140 616,360 531,593 478,619 425,247 369,601 13.80%
NOSH 386,118 351,886 352,206 265,796 265,899 265,779 265,900 6.41%
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 48.53% 44.64% 35.01% 35.54% 25.87% 29.24% 28.66% -
ROE 12.14% 12.57% 12.99% 19.03% 15.40% 17.25% 20.52% -
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 52.03 54.35 64.91 107.12 107.16 94.39 99.52 -10.24%
EPS 25.25 24.26 22.73 38.07 27.72 27.60 28.52 -2.00%
DPS 4.55 5.00 8.07 12.00 0.00 0.00 0.00 -
NAPS 2.08 1.93 1.75 2.00 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 19.36 18.43 22.04 27.44 27.46 24.18 25.50 -4.48%
EPS 9.40 8.23 7.71 9.75 7.10 7.07 7.31 4.27%
DPS 1.69 1.70 2.74 3.07 0.00 0.00 0.00 -
NAPS 0.7741 0.6546 0.5941 0.5124 0.4613 0.4099 0.3562 13.80%
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 2.67 1.95 1.54 2.50 1.28 1.99 2.54 0.83%
P/EPS 5.50 4.37 4.40 7.04 4.94 6.81 8.87 -7.65%
EY 18.17 22.89 22.73 14.20 20.24 14.68 11.27 8.28%
DY 3.27 4.72 8.07 4.48 0.00 0.00 0.00 -
P/NAPS 0.67 0.55 0.57 1.34 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 2.96 1.99 1.42 2.10 1.31 2.06 2.51 2.78%
P/EPS 6.10 4.45 4.05 5.91 5.05 7.03 8.77 -5.86%
EY 16.40 22.46 24.70 16.92 19.80 14.23 11.41 6.23%
DY 2.95 4.63 8.77 5.33 0.00 0.00 0.00 -
P/NAPS 0.74 0.56 0.53 1.13 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