[KSL] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -6.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 40,951 30,454 36,043 55,376 61,231 82,256 0 -
PBT 19,035 12,073 12,795 28,452 30,360 36,480 0 -
Tax -5,440 -3,217 -3,761 -8,211 -8,802 -16,271 0 -
NP 13,595 8,856 9,034 20,241 21,558 20,209 0 -
-
NP to SH 13,595 8,856 9,034 20,241 21,558 20,209 0 -
-
Tax Rate 28.58% 26.65% 29.39% 28.86% 28.99% 44.60% - -
Total Cost 27,356 21,598 27,009 35,135 39,673 62,047 0 -
-
Net Worth 255,245 180,826 233,544 237,170 206,296 169,177 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 4,260 - -
Div Payout % - - - - - 21.08% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 255,245 180,826 233,544 237,170 206,296 169,177 0 -
NOSH 181,025 180,826 181,042 181,046 171,913 153,797 0 -
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 33.20% 29.08% 25.06% 36.55% 35.21% 24.57% 0.00% -
ROE 5.33% 4.90% 3.87% 8.53% 10.45% 11.95% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 22.62 16.84 19.91 30.59 35.62 53.48 0.00 -
EPS 7.51 4.89 4.99 11.18 12.54 13.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 2.77 0.00 -
NAPS 1.41 1.00 1.29 1.31 1.20 1.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 181,046
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.03 2.99 3.54 5.45 6.02 8.09 0.00 -
EPS 1.34 0.87 0.89 1.99 2.12 1.99 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.251 0.1778 0.2297 0.2332 0.2029 0.1664 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 1.45 1.60 1.67 1.75 1.16 0.00 0.00 -
P/RPS 6.41 9.50 8.39 5.72 3.26 0.00 0.00 -
P/EPS 19.31 32.67 33.47 15.65 9.25 0.00 0.00 -
EY 5.18 3.06 2.99 6.39 10.81 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.60 1.29 1.34 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 21/02/03 21/11/02 19/08/02 20/05/02 31/01/02 - -
Price 1.40 1.60 1.68 1.79 1.87 0.00 0.00 -
P/RPS 6.19 9.50 8.44 5.85 5.25 0.00 0.00 -
P/EPS 18.64 32.67 33.67 16.01 14.91 0.00 0.00 -
EY 5.36 3.06 2.97 6.25 6.71 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.60 1.30 1.37 1.56 0.00 0.00 -

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