[KSL] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 52.45%
YoY- 13.84%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 141,015 68,448 274,914 207,821 130,986 66,985 253,021 -32.34%
PBT 50,838 25,572 106,083 82,789 54,260 26,665 98,384 -35.68%
Tax -14,439 -7,201 -29,850 -23,456 -15,341 -7,520 -26,737 -33.75%
NP 36,399 18,371 76,233 59,333 38,919 19,145 71,647 -36.40%
-
NP to SH 36,399 18,371 76,233 59,333 38,919 19,145 71,647 -36.40%
-
Tax Rate 28.40% 28.16% 28.14% 28.33% 28.27% 28.20% 27.18% -
Total Cost 104,616 50,077 198,681 148,488 92,067 47,840 181,374 -30.77%
-
Net Worth 478,235 459,939 441,170 425,326 425,344 404,172 385,341 15.53%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 478,235 459,939 441,170 425,326 425,344 404,172 385,341 15.53%
NOSH 265,686 265,861 265,765 265,828 265,840 265,902 265,752 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 25.81% 26.84% 27.73% 28.55% 29.71% 28.58% 28.32% -
ROE 7.61% 3.99% 17.28% 13.95% 9.15% 4.74% 18.59% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 53.08 25.75 103.44 78.18 49.27 25.19 95.21 -32.33%
EPS 13.70 6.91 28.68 22.32 14.64 7.20 26.96 -36.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.73 1.66 1.60 1.60 1.52 1.45 15.55%
Adjusted Per Share Value based on latest NOSH - 265,807
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.87 6.73 27.03 20.44 12.88 6.59 24.88 -32.33%
EPS 3.58 1.81 7.50 5.83 3.83 1.88 7.05 -36.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4703 0.4523 0.4338 0.4183 0.4183 0.3975 0.3789 15.54%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.37 1.39 1.60 1.70 1.88 2.03 2.45 -
P/RPS 2.58 5.40 1.55 2.17 3.82 8.06 2.57 0.25%
P/EPS 10.00 20.12 5.58 7.62 12.84 28.19 9.09 6.58%
EY 10.00 4.97 17.93 13.13 7.79 3.55 11.00 -6.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.96 1.06 1.18 1.34 1.69 -41.38%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 22/05/06 27/02/06 23/11/05 23/08/05 24/05/05 23/02/05 -
Price 1.40 1.45 1.30 1.75 1.94 2.00 2.29 -
P/RPS 2.64 5.63 1.26 2.24 3.94 7.94 2.41 6.28%
P/EPS 10.22 20.98 4.53 7.84 13.25 27.78 8.49 13.19%
EY 9.79 4.77 22.06 12.75 7.55 3.60 11.77 -11.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 0.78 1.09 1.21 1.32 1.58 -37.61%

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