[KSL] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -13.34%
YoY- 23.84%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 276,377 262,012 243,358 162,824 143,487 17.79%
PBT 104,990 102,203 100,445 72,355 66,840 11.94%
Tax -29,531 -27,807 -28,587 -20,629 -25,073 4.17%
NP 75,459 74,396 71,858 51,726 41,767 15.92%
-
NP to SH 75,459 74,396 71,858 51,726 41,767 15.92%
-
Tax Rate 28.13% 27.21% 28.46% 28.51% 37.51% -
Total Cost 200,918 187,616 171,500 111,098 101,720 18.53%
-
Net Worth 459,939 404,172 348,116 181,025 206,296 22.17%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - 4,260 -
Div Payout % - - - - 10.20% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 459,939 404,172 348,116 181,025 206,296 22.17%
NOSH 265,861 265,902 265,737 181,025 171,913 11.50%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 27.30% 28.39% 29.53% 31.77% 29.11% -
ROE 16.41% 18.41% 20.64% 28.57% 20.25% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 103.96 98.54 91.58 89.95 83.46 5.64%
EPS 28.38 27.98 27.04 28.57 24.30 3.95%
DPS 0.00 0.00 0.00 0.00 2.48 -
NAPS 1.73 1.52 1.31 1.00 1.20 9.56%
Adjusted Per Share Value based on latest NOSH - 181,025
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 26.64 25.25 23.46 15.69 13.83 17.79%
EPS 7.27 7.17 6.93 4.99 4.03 15.88%
DPS 0.00 0.00 0.00 0.00 0.41 -
NAPS 0.4433 0.3896 0.3355 0.1745 0.1988 22.18%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.39 2.03 3.14 1.45 1.16 -
P/RPS 1.34 2.06 3.43 1.61 1.39 -0.91%
P/EPS 4.90 7.26 11.61 5.07 4.77 0.67%
EY 20.42 13.78 8.61 19.71 20.94 -0.62%
DY 0.00 0.00 0.00 0.00 2.14 -
P/NAPS 0.80 1.34 2.40 1.45 0.97 -4.69%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/06 24/05/05 20/05/04 20/05/03 - -
Price 1.45 2.00 2.81 1.40 0.00 -
P/RPS 1.39 2.03 3.07 1.56 0.00 -
P/EPS 5.11 7.15 10.39 4.90 0.00 -
EY 19.57 13.99 9.62 20.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.32 2.15 1.40 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