[KSL] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.54%
YoY- 59.54%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 110,710 49,797 277,416 213,755 159,511 103,297 266,238 -44.31%
PBT 43,214 20,038 138,299 98,820 78,935 58,210 94,090 -40.50%
Tax -11,270 -5,126 -20,130 -14,295 -8,815 -3,267 -26,629 -43.65%
NP 31,944 14,912 118,169 84,525 70,120 54,943 67,461 -39.27%
-
NP to SH 31,994 14,912 118,169 84,525 70,120 54,943 67,461 -39.21%
-
Tax Rate 26.08% 25.58% 14.56% 14.47% 11.17% 5.61% 28.30% -
Total Cost 78,766 34,885 159,247 129,230 89,391 48,354 198,777 -46.08%
-
Net Worth 616,624 598,605 585,680 550,902 558,407 544,647 489,047 16.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 28,396 - - - 31,894 -
Div Payout % - - 24.03% - - - 47.28% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 616,624 598,605 585,680 550,902 558,407 544,647 489,047 16.72%
NOSH 352,356 354,204 354,957 266,136 265,908 265,681 265,786 20.70%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 28.85% 29.95% 42.60% 39.54% 43.96% 53.19% 25.34% -
ROE 5.19% 2.49% 20.18% 15.34% 12.56% 10.09% 13.79% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 31.42 14.06 78.15 80.32 59.99 38.88 100.17 -53.86%
EPS 9.08 4.21 33.29 31.76 26.37 20.68 19.04 -38.98%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 12.00 -
NAPS 1.75 1.69 1.65 2.07 2.10 2.05 1.84 -3.29%
Adjusted Per Share Value based on latest NOSH - 266,266
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.67 4.80 26.74 20.60 15.37 9.96 25.66 -44.31%
EPS 3.08 1.44 11.39 8.15 6.76 5.30 6.50 -39.24%
DPS 0.00 0.00 2.74 0.00 0.00 0.00 3.07 -
NAPS 0.5943 0.577 0.5645 0.531 0.5382 0.525 0.4714 16.71%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.00 1.00 1.46 1.98 2.68 1.94 1.84 -
P/RPS 3.18 7.11 1.87 2.47 4.47 4.99 1.84 44.06%
P/EPS 11.01 23.75 4.39 6.23 10.16 9.38 7.25 32.15%
EY 9.08 4.21 22.80 16.04 9.84 10.66 13.79 -24.33%
DY 0.00 0.00 5.48 0.00 0.00 0.00 6.52 -
P/NAPS 0.57 0.59 0.88 0.96 1.28 0.95 1.00 -31.27%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 27/02/08 26/11/07 27/08/07 31/05/07 28/02/07 -
Price 0.92 1.19 1.22 2.10 2.25 2.55 1.99 -
P/RPS 2.93 8.46 1.56 2.61 3.75 6.56 1.99 29.45%
P/EPS 10.13 28.27 3.66 6.61 8.53 12.33 7.84 18.64%
EY 9.87 3.54 27.29 15.12 11.72 8.11 12.75 -15.70%
DY 0.00 0.00 6.56 0.00 0.00 0.00 6.03 -
P/NAPS 0.53 0.70 0.74 1.01 1.07 1.24 1.08 -37.81%

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