[KSL] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 27.33%
YoY- -11.51%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 213,755 159,511 103,297 266,238 212,447 141,015 68,448 113.50%
PBT 98,820 78,935 58,210 94,090 73,819 50,838 25,572 146.05%
Tax -14,295 -8,815 -3,267 -26,629 -20,837 -14,439 -7,201 57.88%
NP 84,525 70,120 54,943 67,461 52,982 36,399 18,371 176.37%
-
NP to SH 84,525 70,120 54,943 67,461 52,982 36,399 18,371 176.37%
-
Tax Rate 14.47% 11.17% 5.61% 28.30% 28.23% 28.40% 28.16% -
Total Cost 129,230 89,391 48,354 198,777 159,465 104,616 50,077 88.03%
-
Net Worth 550,902 558,407 544,647 489,047 473,195 478,235 459,939 12.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 31,894 - - - -
Div Payout % - - - 47.28% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 550,902 558,407 544,647 489,047 473,195 478,235 459,939 12.77%
NOSH 266,136 265,908 265,681 265,786 265,840 265,686 265,861 0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 39.54% 43.96% 53.19% 25.34% 24.94% 25.81% 26.84% -
ROE 15.34% 12.56% 10.09% 13.79% 11.20% 7.61% 3.99% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.32 59.99 38.88 100.17 79.92 53.08 25.75 113.33%
EPS 31.76 26.37 20.68 19.04 19.93 13.70 6.91 176.18%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 2.07 2.10 2.05 1.84 1.78 1.80 1.73 12.69%
Adjusted Per Share Value based on latest NOSH - 265,593
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.60 15.37 9.96 25.66 20.48 13.59 6.60 113.42%
EPS 8.15 6.76 5.30 6.50 5.11 3.51 1.77 176.51%
DPS 0.00 0.00 0.00 3.07 0.00 0.00 0.00 -
NAPS 0.531 0.5382 0.525 0.4714 0.4561 0.4609 0.4433 12.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.98 2.68 1.94 1.84 1.40 1.37 1.39 -
P/RPS 2.47 4.47 4.99 1.84 1.75 2.58 5.40 -40.60%
P/EPS 6.23 10.16 9.38 7.25 7.02 10.00 20.12 -54.19%
EY 16.04 9.84 10.66 13.79 14.24 10.00 4.97 118.23%
DY 0.00 0.00 0.00 6.52 0.00 0.00 0.00 -
P/NAPS 0.96 1.28 0.95 1.00 0.79 0.76 0.80 12.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 31/05/07 28/02/07 21/11/06 21/08/06 22/05/06 -
Price 2.10 2.25 2.55 1.99 1.52 1.40 1.45 -
P/RPS 2.61 3.75 6.56 1.99 1.90 2.64 5.63 -40.07%
P/EPS 6.61 8.53 12.33 7.84 7.63 10.22 20.98 -53.66%
EY 15.12 11.72 8.11 12.75 13.11 9.79 4.77 115.63%
DY 0.00 0.00 0.00 6.03 0.00 0.00 0.00 -
P/NAPS 1.01 1.07 1.24 1.08 0.85 0.78 0.84 13.06%

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