[KSL] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -3.64%
YoY- 6.4%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 283,262 282,030 273,792 274,914 277,094 261,972 267,940 3.77%
PBT 98,425 101,676 102,288 106,083 110,385 108,520 106,660 -5.21%
Tax -27,782 -28,878 -28,804 -29,850 -31,274 -30,682 -30,080 -5.15%
NP 70,642 72,798 73,484 76,233 79,110 77,838 76,580 -5.23%
-
NP to SH 70,642 72,798 73,484 76,233 79,110 77,838 76,580 -5.23%
-
Tax Rate 28.23% 28.40% 28.16% 28.14% 28.33% 28.27% 28.20% -
Total Cost 212,620 209,232 200,308 198,681 197,984 184,134 191,360 7.26%
-
Net Worth 473,195 478,235 459,939 441,170 425,326 425,344 404,172 11.07%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 473,195 478,235 459,939 441,170 425,326 425,344 404,172 11.07%
NOSH 265,840 265,686 265,861 265,765 265,828 265,840 265,902 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 24.94% 25.81% 26.84% 27.73% 28.55% 29.71% 28.58% -
ROE 14.93% 15.22% 15.98% 17.28% 18.60% 18.30% 18.95% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 106.55 106.15 102.98 103.44 104.24 98.54 100.77 3.78%
EPS 26.57 27.40 27.64 28.68 29.76 29.28 28.80 -5.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.80 1.73 1.66 1.60 1.60 1.52 11.09%
Adjusted Per Share Value based on latest NOSH - 265,954
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 27.86 27.73 26.92 27.03 27.25 25.76 26.35 3.78%
EPS 6.95 7.16 7.23 7.50 7.78 7.65 7.53 -5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4653 0.4703 0.4523 0.4338 0.4183 0.4183 0.3975 11.05%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.40 1.37 1.39 1.60 1.70 1.88 2.03 -
P/RPS 1.31 1.29 1.35 1.55 1.63 1.91 2.01 -24.80%
P/EPS 5.27 5.00 5.03 5.58 5.71 6.42 7.05 -17.61%
EY 18.98 20.00 19.88 17.93 17.51 15.57 14.19 21.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.80 0.96 1.06 1.18 1.34 -29.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 21/08/06 22/05/06 27/02/06 23/11/05 23/08/05 24/05/05 -
Price 1.52 1.40 1.45 1.30 1.75 1.94 2.00 -
P/RPS 1.43 1.32 1.41 1.26 1.68 1.97 1.98 -19.48%
P/EPS 5.72 5.11 5.25 4.53 5.88 6.63 6.94 -12.08%
EY 17.48 19.57 19.06 22.06 17.01 15.09 14.40 13.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.84 0.78 1.09 1.21 1.32 -25.41%

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