[KSL] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 17.55%
YoY- 15.69%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 266,238 274,914 253,021 226,315 183,104 82,256 26.46%
PBT 94,090 106,083 98,384 96,634 83,680 36,480 20.85%
Tax -26,629 -29,850 -26,737 -27,577 -23,991 -16,271 10.34%
NP 67,461 76,233 71,647 69,057 59,689 20,209 27.24%
-
NP to SH 67,461 76,233 71,647 69,057 59,689 20,209 27.24%
-
Tax Rate 28.30% 28.14% 27.18% 28.54% 28.67% 44.60% -
Total Cost 198,777 198,681 181,374 157,258 123,415 62,047 26.20%
-
Net Worth 265,593 265,954 385,246 331,838 180,826 169,177 9.43%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 31,871 - - - - 4,260 49.52%
Div Payout % 47.24% - - - - 21.08% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 265,593 265,954 385,246 331,838 180,826 169,177 9.43%
NOSH 265,593 265,954 265,687 265,470 180,826 153,797 11.53%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 25.34% 27.73% 28.32% 30.51% 32.60% 24.57% -
ROE 25.40% 28.66% 18.60% 20.81% 33.01% 11.95% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 100.24 103.37 95.23 85.25 101.26 53.48 13.38%
EPS 25.40 28.66 26.97 26.01 33.01 13.14 14.08%
DPS 12.00 0.00 0.00 0.00 0.00 2.77 34.05%
NAPS 1.00 1.00 1.45 1.25 1.00 1.10 -1.88%
Adjusted Per Share Value based on latest NOSH - 265,470
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 26.18 27.03 24.88 22.26 18.01 8.09 26.45%
EPS 6.63 7.50 7.05 6.79 5.87 1.99 27.19%
DPS 3.13 0.00 0.00 0.00 0.00 0.42 49.40%
NAPS 0.2612 0.2615 0.3788 0.3263 0.1778 0.1664 9.43%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.84 1.60 2.45 2.36 1.60 0.00 -
P/RPS 1.84 1.55 2.57 2.77 1.58 0.00 -
P/EPS 7.24 5.58 9.09 9.07 4.85 0.00 -
EY 13.80 17.91 11.01 11.02 20.63 0.00 -
DY 6.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.60 1.69 1.89 1.60 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/07 27/02/06 23/02/05 16/02/04 21/02/03 - -
Price 1.99 1.30 2.29 2.68 1.60 0.00 -
P/RPS 1.99 1.26 2.40 3.14 1.58 0.00 -
P/EPS 7.83 4.54 8.49 10.30 4.85 0.00 -
EY 12.76 22.05 11.78 9.71 20.63 0.00 -
DY 6.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.30 1.58 2.14 1.60 0.00 -

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