[KSL] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -3.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 163,804 183,104 203,533 233,214 244,924 134,054 0 -
PBT 76,140 83,681 95,476 117,624 121,440 50,399 0 -
Tax -21,760 -23,991 -27,698 -34,026 -35,208 -19,599 0 -
NP 54,380 59,690 67,777 83,598 86,232 30,800 0 -
-
NP to SH 54,380 59,690 67,777 83,598 86,232 30,800 0 -
-
Tax Rate 28.58% 28.67% 29.01% 28.93% 28.99% 38.89% - -
Total Cost 109,424 123,414 135,756 149,616 158,692 103,254 0 -
-
Net Worth 255,245 239,473 229,602 231,138 206,296 169,230 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 4,261 - -
Div Payout % - - - - - 13.84% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 255,245 239,473 229,602 231,138 206,296 169,230 0 -
NOSH 181,025 178,711 177,986 176,441 171,913 153,846 0 -
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 33.20% 32.60% 33.30% 35.85% 35.21% 22.98% 0.00% -
ROE 21.30% 24.93% 29.52% 36.17% 41.80% 18.20% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 90.49 102.46 114.35 132.18 142.47 87.14 0.00 -
EPS 30.04 33.40 38.08 47.38 50.16 20.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 2.77 0.00 -
NAPS 1.41 1.34 1.29 1.31 1.20 1.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 181,046
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 15.79 17.65 19.62 22.48 23.61 12.92 0.00 -
EPS 5.24 5.75 6.53 8.06 8.31 2.97 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.246 0.2308 0.2213 0.2228 0.1988 0.1631 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 1.45 1.60 1.67 1.75 1.16 0.00 0.00 -
P/RPS 1.60 1.56 1.46 1.32 0.81 0.00 0.00 -
P/EPS 4.83 4.79 4.39 3.69 2.31 0.00 0.00 -
EY 20.72 20.88 22.80 27.07 43.24 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.19 1.29 1.34 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 21/02/03 21/11/02 19/08/02 20/05/02 31/01/02 - -
Price 1.40 1.60 1.68 1.79 1.87 0.00 0.00 -
P/RPS 1.55 1.56 1.47 1.35 1.31 0.00 0.00 -
P/EPS 4.66 4.79 4.41 3.78 3.73 0.00 0.00 -
EY 21.46 20.88 22.67 26.47 26.82 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.19 1.30 1.37 1.56 0.00 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