[KSL] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 123.9%
YoY- -27.18%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 57,994 225,947 153,874 94,829 40,951 183,104 152,650 -47.51%
PBT 22,846 96,547 69,330 42,476 19,035 83,681 71,607 -53.27%
Tax -6,450 -27,257 -19,440 -12,037 -5,440 -23,991 -20,774 -54.11%
NP 16,396 69,290 49,890 30,439 13,595 59,690 50,833 -52.93%
-
NP to SH 16,396 69,290 49,890 30,439 13,595 59,690 50,833 -52.93%
-
Tax Rate 28.23% 28.23% 28.04% 28.34% 28.58% 28.67% 29.01% -
Total Cost 41,598 156,657 103,984 64,390 27,356 123,414 101,817 -44.91%
-
Net Worth 348,116 316,775 285,504 273,263 255,245 239,473 229,602 31.94%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 348,116 316,775 285,504 273,263 255,245 239,473 229,602 31.94%
NOSH 265,737 253,420 183,015 180,969 181,025 178,711 177,986 30.59%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 28.27% 30.67% 32.42% 32.10% 33.20% 32.60% 33.30% -
ROE 4.71% 21.87% 17.47% 11.14% 5.33% 24.93% 22.14% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 21.82 89.16 84.08 52.40 22.62 102.46 85.76 -59.81%
EPS 6.17 27.34 27.26 16.82 7.51 33.40 28.56 -63.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.25 1.56 1.51 1.41 1.34 1.29 1.02%
Adjusted Per Share Value based on latest NOSH - 180,923
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.59 21.78 14.83 9.14 3.95 17.65 14.71 -47.50%
EPS 1.58 6.68 4.81 2.93 1.31 5.75 4.90 -52.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3355 0.3053 0.2752 0.2634 0.246 0.2308 0.2213 31.93%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.14 2.36 2.16 1.66 1.45 1.60 1.67 -
P/RPS 14.39 2.65 2.57 3.17 6.41 1.56 1.95 278.57%
P/EPS 50.89 8.63 7.92 9.87 19.31 4.79 5.85 322.42%
EY 1.96 11.59 12.62 10.13 5.18 20.88 17.10 -76.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.89 1.38 1.10 1.03 1.19 1.29 51.21%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 16/02/04 13/11/03 20/08/03 20/05/03 21/02/03 21/11/02 -
Price 2.81 2.68 2.31 1.80 1.40 1.60 1.68 -
P/RPS 12.88 3.01 2.75 3.44 6.19 1.56 1.96 250.43%
P/EPS 45.54 9.80 8.47 10.70 18.64 4.79 5.88 290.96%
EY 2.20 10.20 11.80 9.34 5.36 20.88 17.00 -74.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.14 1.48 1.19 0.99 1.19 1.30 39.80%

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