[KSL] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -1.87%
YoY- -8.83%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 103,297 53,791 71,432 72,567 68,448 67,093 76,835 21.83%
PBT 58,210 20,271 22,981 25,266 25,572 23,294 28,529 60.93%
Tax -3,267 -5,792 -6,398 -7,238 -7,201 -6,394 -8,115 -45.50%
NP 54,943 14,479 16,583 18,028 18,371 16,900 20,414 93.60%
-
NP to SH 54,943 14,479 16,583 18,028 18,371 16,900 20,414 93.60%
-
Tax Rate 5.61% 28.57% 27.84% 28.65% 28.16% 27.45% 28.44% -
Total Cost 48,354 39,312 54,849 54,539 50,077 50,193 56,421 -9.78%
-
Net Worth 544,647 265,593 473,040 478,619 459,939 265,954 425,291 17.94%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 31,871 - - - - - -
Div Payout % - 220.12% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 544,647 265,593 473,040 478,619 459,939 265,954 425,291 17.94%
NOSH 265,681 265,593 265,753 265,899 265,861 265,954 265,807 -0.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 53.19% 26.92% 23.22% 24.84% 26.84% 25.19% 26.57% -
ROE 10.09% 5.45% 3.51% 3.77% 3.99% 6.35% 4.80% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.88 20.25 26.88 27.29 25.75 25.23 28.91 21.86%
EPS 20.68 4.17 6.24 6.78 6.91 6.36 7.68 93.66%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.00 1.78 1.80 1.73 1.00 1.60 17.98%
Adjusted Per Share Value based on latest NOSH - 265,899
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.96 5.18 6.88 6.99 6.60 6.47 7.41 21.81%
EPS 5.30 1.40 1.60 1.74 1.77 1.63 1.97 93.55%
DPS 0.00 3.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.525 0.256 0.4559 0.4613 0.4433 0.2563 0.4099 17.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.94 1.84 1.40 1.37 1.39 1.60 1.70 -
P/RPS 4.99 9.09 5.21 5.02 5.40 6.34 5.88 -10.37%
P/EPS 9.38 33.75 22.44 20.21 20.12 25.18 22.14 -43.62%
EY 10.66 2.96 4.46 4.95 4.97 3.97 4.52 77.27%
DY 0.00 6.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.84 0.79 0.76 0.80 1.60 1.06 -7.04%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 21/11/06 21/08/06 22/05/06 27/02/06 23/11/05 -
Price 2.55 1.99 1.52 1.40 1.45 1.30 1.75 -
P/RPS 6.56 9.83 5.65 5.13 5.63 5.15 6.05 5.54%
P/EPS 12.33 36.50 24.36 20.65 20.98 20.46 22.79 -33.62%
EY 8.11 2.74 4.11 4.84 4.77 4.89 4.39 50.61%
DY 0.00 6.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.99 0.85 0.78 0.84 1.30 1.09 8.98%

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