[KSL] QoQ Annualized Quarter 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- -8.9%
YoY- -36.94%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 225,947 205,165 189,658 163,804 183,104 203,533 233,214 -2.08%
PBT 96,547 92,440 84,952 76,140 83,681 95,476 117,624 -12.30%
Tax -27,257 -25,920 -24,074 -21,760 -23,991 -27,698 -34,026 -13.71%
NP 69,290 66,520 60,878 54,380 59,690 67,777 83,598 -11.73%
-
NP to SH 69,290 66,520 60,878 54,380 59,690 67,777 83,598 -11.73%
-
Tax Rate 28.23% 28.04% 28.34% 28.58% 28.67% 29.01% 28.93% -
Total Cost 156,657 138,645 128,780 109,424 123,414 135,756 149,616 3.10%
-
Net Worth 316,775 285,504 273,263 255,245 239,473 229,602 231,138 23.31%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 316,775 285,504 273,263 255,245 239,473 229,602 231,138 23.31%
NOSH 253,420 183,015 180,969 181,025 178,711 177,986 176,441 27.21%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 30.67% 32.42% 32.10% 33.20% 32.60% 33.30% 35.85% -
ROE 21.87% 23.30% 22.28% 21.30% 24.93% 29.52% 36.17% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 89.16 112.10 104.80 90.49 102.46 114.35 132.18 -23.03%
EPS 27.34 36.35 33.64 30.04 33.40 38.08 47.38 -30.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.56 1.51 1.41 1.34 1.29 1.31 -3.06%
Adjusted Per Share Value based on latest NOSH - 181,025
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.78 19.77 18.28 15.79 17.65 19.62 22.48 -2.08%
EPS 6.68 6.41 5.87 5.24 5.75 6.53 8.06 -11.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3053 0.2752 0.2634 0.246 0.2308 0.2213 0.2228 23.29%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.36 2.16 1.66 1.45 1.60 1.67 1.75 -
P/RPS 2.65 1.93 1.58 1.60 1.56 1.46 1.32 58.93%
P/EPS 8.63 5.94 4.93 4.83 4.79 4.39 3.69 75.92%
EY 11.59 16.83 20.27 20.72 20.88 22.80 27.07 -43.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.38 1.10 1.03 1.19 1.29 1.34 25.68%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 16/02/04 13/11/03 20/08/03 20/05/03 21/02/03 21/11/02 19/08/02 -
Price 2.68 2.31 1.80 1.40 1.60 1.68 1.79 -
P/RPS 3.01 2.06 1.72 1.55 1.56 1.47 1.35 70.42%
P/EPS 9.80 6.36 5.35 4.66 4.79 4.41 3.78 88.39%
EY 10.20 15.73 18.69 21.46 20.88 22.67 26.47 -46.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.48 1.19 0.99 1.19 1.30 1.37 34.51%

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