[KSL] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 98.13%
YoY- -6.47%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 103,297 266,238 212,447 141,015 68,448 274,914 207,821 -37.27%
PBT 58,210 94,090 73,819 50,838 25,572 106,083 82,789 -20.94%
Tax -3,267 -26,629 -20,837 -14,439 -7,201 -29,850 -23,456 -73.16%
NP 54,943 67,461 52,982 36,399 18,371 76,233 59,333 -4.99%
-
NP to SH 54,943 67,461 52,982 36,399 18,371 76,233 59,333 -4.99%
-
Tax Rate 5.61% 28.30% 28.23% 28.40% 28.16% 28.14% 28.33% -
Total Cost 48,354 198,777 159,465 104,616 50,077 198,681 148,488 -52.69%
-
Net Worth 544,647 489,047 473,195 478,235 459,939 441,170 425,326 17.93%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 31,894 - - - - - -
Div Payout % - 47.28% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 544,647 489,047 473,195 478,235 459,939 441,170 425,326 17.93%
NOSH 265,681 265,786 265,840 265,686 265,861 265,765 265,828 -0.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 53.19% 25.34% 24.94% 25.81% 26.84% 27.73% 28.55% -
ROE 10.09% 13.79% 11.20% 7.61% 3.99% 17.28% 13.95% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.88 100.17 79.92 53.08 25.75 103.44 78.18 -37.25%
EPS 20.68 19.04 19.93 13.70 6.91 28.68 22.32 -4.96%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.84 1.78 1.80 1.73 1.66 1.60 17.98%
Adjusted Per Share Value based on latest NOSH - 265,899
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.96 25.66 20.48 13.59 6.60 26.50 20.03 -37.26%
EPS 5.30 6.50 5.11 3.51 1.77 7.35 5.72 -4.96%
DPS 0.00 3.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.525 0.4714 0.4561 0.4609 0.4433 0.4252 0.4099 17.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.94 1.84 1.40 1.37 1.39 1.60 1.70 -
P/RPS 4.99 1.84 1.75 2.58 5.40 1.55 2.17 74.30%
P/EPS 9.38 7.25 7.02 10.00 20.12 5.58 7.62 14.87%
EY 10.66 13.79 14.24 10.00 4.97 17.93 13.13 -12.98%
DY 0.00 6.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.00 0.79 0.76 0.80 0.96 1.06 -7.04%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 21/11/06 21/08/06 22/05/06 27/02/06 23/11/05 -
Price 2.55 1.99 1.52 1.40 1.45 1.30 1.75 -
P/RPS 6.56 1.99 1.90 2.64 5.63 1.26 2.24 104.82%
P/EPS 12.33 7.84 7.63 10.22 20.98 4.53 7.84 35.27%
EY 8.11 12.75 13.11 9.79 4.77 22.06 12.75 -26.05%
DY 0.00 6.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.08 0.85 0.78 0.84 0.78 1.09 8.98%

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