[KSL] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 4.06%
YoY- 38.92%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 301,087 276,377 262,012 243,358 162,824 143,487 15.96%
PBT 126,728 104,990 102,203 100,445 72,355 66,840 13.64%
Tax -22,695 -29,531 -27,807 -28,587 -20,629 -25,073 -1.97%
NP 104,033 75,459 74,396 71,858 51,726 41,767 20.01%
-
NP to SH 104,033 75,459 74,396 71,858 51,726 41,767 20.01%
-
Tax Rate 17.91% 28.13% 27.21% 28.46% 28.51% 37.51% -
Total Cost 197,054 200,918 187,616 171,500 111,098 101,720 14.13%
-
Net Worth 531,363 459,939 404,172 348,116 181,025 206,296 20.81%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 31,871 - - - - 4,260 49.52%
Div Payout % 30.64% - - - - 10.20% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 531,363 459,939 404,172 348,116 181,025 206,296 20.81%
NOSH 265,681 265,861 265,902 265,737 181,025 171,913 9.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 34.55% 27.30% 28.39% 29.53% 31.77% 29.11% -
ROE 19.58% 16.41% 18.41% 20.64% 28.57% 20.25% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 113.33 103.96 98.54 91.58 89.95 83.46 6.30%
EPS 39.16 28.38 27.98 27.04 28.57 24.30 10.00%
DPS 12.00 0.00 0.00 0.00 0.00 2.48 37.04%
NAPS 2.00 1.73 1.52 1.31 1.00 1.20 10.75%
Adjusted Per Share Value based on latest NOSH - 265,737
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 29.61 27.18 25.77 23.93 16.01 14.11 15.97%
EPS 10.23 7.42 7.32 7.07 5.09 4.11 19.99%
DPS 3.13 0.00 0.00 0.00 0.00 0.42 49.40%
NAPS 0.5225 0.4523 0.3975 0.3423 0.178 0.2029 20.81%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.94 1.39 2.03 3.14 1.45 1.16 -
P/RPS 1.71 1.34 2.06 3.43 1.61 1.39 4.22%
P/EPS 4.95 4.90 7.26 11.61 5.07 4.77 0.74%
EY 20.18 20.42 13.78 8.61 19.71 20.94 -0.73%
DY 6.19 0.00 0.00 0.00 0.00 2.14 23.65%
P/NAPS 0.97 0.80 1.34 2.40 1.45 0.97 0.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/05/07 22/05/06 24/05/05 20/05/04 20/05/03 - -
Price 2.55 1.45 2.00 2.81 1.40 0.00 -
P/RPS 2.25 1.39 2.03 3.07 1.56 0.00 -
P/EPS 6.51 5.11 7.15 10.39 4.90 0.00 -
EY 15.36 19.57 13.99 9.62 20.41 0.00 -
DY 4.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 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