[KSL] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 63.9%
YoY- -1.86%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 133,126 57,994 225,947 153,874 94,829 40,951 183,104 -19.16%
PBT 51,872 22,846 96,547 69,330 42,476 19,035 83,681 -27.32%
Tax -14,656 -6,450 -27,257 -19,440 -12,037 -5,440 -23,991 -28.02%
NP 37,216 16,396 69,290 49,890 30,439 13,595 59,690 -27.03%
-
NP to SH 37,216 16,396 69,290 49,890 30,439 13,595 59,690 -27.03%
-
Tax Rate 28.25% 28.23% 28.23% 28.04% 28.34% 28.58% 28.67% -
Total Cost 95,910 41,598 156,657 103,984 64,390 27,356 123,414 -15.48%
-
Net Worth 369,237 348,116 316,775 285,504 273,263 255,245 239,473 33.49%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 369,237 348,116 316,775 285,504 273,263 255,245 239,473 33.49%
NOSH 265,638 265,737 253,420 183,015 180,969 181,025 178,711 30.27%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 27.96% 28.27% 30.67% 32.42% 32.10% 33.20% 32.60% -
ROE 10.08% 4.71% 21.87% 17.47% 11.14% 5.33% 24.93% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 50.12 21.82 89.16 84.08 52.40 22.62 102.46 -37.94%
EPS 14.01 6.17 27.34 27.26 16.82 7.51 33.40 -43.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.31 1.25 1.56 1.51 1.41 1.34 2.47%
Adjusted Per Share Value based on latest NOSH - 187,028
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.83 5.59 21.78 14.83 9.14 3.95 17.65 -19.17%
EPS 3.59 1.58 6.68 4.81 2.93 1.31 5.75 -26.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3559 0.3355 0.3053 0.2752 0.2634 0.246 0.2308 33.50%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.53 3.14 2.36 2.16 1.66 1.45 1.60 -
P/RPS 5.05 14.39 2.65 2.57 3.17 6.41 1.56 118.98%
P/EPS 18.06 50.89 8.63 7.92 9.87 19.31 4.79 142.44%
EY 5.54 1.96 11.59 12.62 10.13 5.18 20.88 -58.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.40 1.89 1.38 1.10 1.03 1.19 32.77%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 20/05/04 16/02/04 13/11/03 20/08/03 20/05/03 21/02/03 -
Price 2.50 2.81 2.68 2.31 1.80 1.40 1.60 -
P/RPS 4.99 12.88 3.01 2.75 3.44 6.19 1.56 117.24%
P/EPS 17.84 45.54 9.80 8.47 10.70 18.64 4.79 140.46%
EY 5.60 2.20 10.20 11.80 9.34 5.36 20.88 -58.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.15 2.14 1.48 1.19 0.99 1.19 31.80%

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