[KSL] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 45.56%
YoY- -10.7%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 159,511 103,297 266,238 212,447 141,015 68,448 274,914 -30.50%
PBT 78,935 58,210 94,090 73,819 50,838 25,572 106,083 -17.93%
Tax -8,815 -3,267 -26,629 -20,837 -14,439 -7,201 -29,850 -55.75%
NP 70,120 54,943 67,461 52,982 36,399 18,371 76,233 -5.43%
-
NP to SH 70,120 54,943 67,461 52,982 36,399 18,371 76,233 -5.43%
-
Tax Rate 11.17% 5.61% 28.30% 28.23% 28.40% 28.16% 28.14% -
Total Cost 89,391 48,354 198,777 159,465 104,616 50,077 198,681 -41.36%
-
Net Worth 558,407 544,647 489,047 473,195 478,235 459,939 441,170 17.06%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 31,894 - - - - -
Div Payout % - - 47.28% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 558,407 544,647 489,047 473,195 478,235 459,939 441,170 17.06%
NOSH 265,908 265,681 265,786 265,840 265,686 265,861 265,765 0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 43.96% 53.19% 25.34% 24.94% 25.81% 26.84% 27.73% -
ROE 12.56% 10.09% 13.79% 11.20% 7.61% 3.99% 17.28% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 59.99 38.88 100.17 79.92 53.08 25.75 103.44 -30.52%
EPS 26.37 20.68 19.04 19.93 13.70 6.91 28.68 -5.45%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.05 1.84 1.78 1.80 1.73 1.66 17.02%
Adjusted Per Share Value based on latest NOSH - 265,753
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.37 9.96 25.66 20.48 13.59 6.60 26.50 -30.52%
EPS 6.76 5.30 6.50 5.11 3.51 1.77 7.35 -5.44%
DPS 0.00 0.00 3.07 0.00 0.00 0.00 0.00 -
NAPS 0.5382 0.525 0.4714 0.4561 0.4609 0.4433 0.4252 17.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.68 1.94 1.84 1.40 1.37 1.39 1.60 -
P/RPS 4.47 4.99 1.84 1.75 2.58 5.40 1.55 102.99%
P/EPS 10.16 9.38 7.25 7.02 10.00 20.12 5.58 49.27%
EY 9.84 10.66 13.79 14.24 10.00 4.97 17.93 -33.04%
DY 0.00 0.00 6.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.95 1.00 0.79 0.76 0.80 0.96 21.20%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 31/05/07 28/02/07 21/11/06 21/08/06 22/05/06 27/02/06 -
Price 2.25 2.55 1.99 1.52 1.40 1.45 1.30 -
P/RPS 3.75 6.56 1.99 1.90 2.64 5.63 1.26 107.32%
P/EPS 8.53 12.33 7.84 7.63 10.22 20.98 4.53 52.66%
EY 11.72 8.11 12.75 13.11 9.79 4.77 22.06 -34.47%
DY 0.00 0.00 6.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.24 1.08 0.85 0.78 0.84 0.78 23.53%

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