[KSL] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 17.42%
YoY- 93.8%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 153,874 94,829 40,951 183,104 152,650 116,607 61,231 84.73%
PBT 69,330 42,476 19,035 83,681 71,607 58,812 30,360 73.32%
Tax -19,440 -12,037 -5,440 -23,991 -20,774 -17,013 -8,802 69.51%
NP 49,890 30,439 13,595 59,690 50,833 41,799 21,558 74.86%
-
NP to SH 49,890 30,439 13,595 59,690 50,833 41,799 21,558 74.86%
-
Tax Rate 28.04% 28.34% 28.58% 28.67% 29.01% 28.93% 28.99% -
Total Cost 103,984 64,390 27,356 123,414 101,817 74,808 39,673 89.98%
-
Net Worth 285,504 273,263 255,245 239,473 229,602 231,138 206,296 24.16%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 285,504 273,263 255,245 239,473 229,602 231,138 206,296 24.16%
NOSH 183,015 180,969 181,025 178,711 177,986 176,441 171,913 4.25%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 32.42% 32.10% 33.20% 32.60% 33.30% 35.85% 35.21% -
ROE 17.47% 11.14% 5.33% 24.93% 22.14% 18.08% 10.45% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 84.08 52.40 22.62 102.46 85.76 66.09 35.62 77.18%
EPS 27.26 16.82 7.51 33.40 28.56 23.69 12.54 67.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.51 1.41 1.34 1.29 1.31 1.20 19.09%
Adjusted Per Share Value based on latest NOSH - 180,826
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 14.83 9.14 3.95 17.65 14.71 11.24 5.90 84.76%
EPS 4.81 2.93 1.31 5.75 4.90 4.03 2.08 74.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2752 0.2634 0.246 0.2308 0.2213 0.2228 0.1988 24.18%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.16 1.66 1.45 1.60 1.67 1.75 1.16 -
P/RPS 2.57 3.17 6.41 1.56 1.95 2.65 3.26 -14.64%
P/EPS 7.92 9.87 19.31 4.79 5.85 7.39 9.25 -9.82%
EY 12.62 10.13 5.18 20.88 17.10 13.54 10.81 10.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.10 1.03 1.19 1.29 1.34 0.97 26.46%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 20/08/03 20/05/03 21/02/03 21/11/02 19/08/02 20/05/02 -
Price 2.31 1.80 1.40 1.60 1.68 1.79 1.87 -
P/RPS 2.75 3.44 6.19 1.56 1.96 2.71 5.25 -34.99%
P/EPS 8.47 10.70 18.64 4.79 5.88 7.56 14.91 -31.38%
EY 11.80 9.34 5.36 20.88 17.00 13.23 6.71 45.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.19 0.99 1.19 1.30 1.37 1.56 -3.44%

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