[KSL] QoQ 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- -5.09%
YoY- -13.13%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 60,913 49,797 63,661 54,244 56,214 103,297 53,791 8.65%
PBT 23,176 20,038 39,479 19,885 20,725 58,210 20,271 9.34%
Tax -6,094 -5,126 -5,835 -5,480 -5,548 -3,267 -5,792 3.44%
NP 17,082 14,912 33,644 14,405 15,177 54,943 14,479 11.66%
-
NP to SH 17,082 14,912 33,644 14,405 15,177 54,943 14,479 11.66%
-
Tax Rate 26.29% 25.58% 14.78% 27.56% 26.77% 5.61% 28.57% -
Total Cost 43,831 34,885 30,017 39,839 41,037 48,354 39,312 7.53%
-
Net Worth 616,360 598,605 586,135 551,170 558,173 544,647 265,593 75.37%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 28,418 - - - 31,871 -
Div Payout % - - 84.47% - - - 220.12% -
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 616,360 598,605 586,135 551,170 558,173 544,647 265,593 75.37%
NOSH 352,206 354,204 355,233 266,266 265,796 265,681 265,593 20.72%
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 28.04% 29.95% 52.85% 26.56% 27.00% 53.19% 26.92% -
ROE 2.77% 2.49% 5.74% 2.61% 2.72% 10.09% 5.45% -
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 17.29 14.06 17.92 20.37 21.15 38.88 20.25 -10.00%
EPS 4.85 4.21 9.47 5.41 5.71 20.68 4.17 10.60%
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 1.00 45.26%
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 5.87 4.80 6.14 5.23 5.42 9.96 5.18 8.70%
EPS 1.65 1.44 3.24 1.39 1.46 5.30 1.40 11.58%
DPS 0.00 0.00 2.74 0.00 0.00 0.00 3.07 -
NAPS 0.5941 0.577 0.5649 0.5312 0.538 0.525 0.256 75.37%
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 5.78 7.11 8.15 9.72 12.67 4.99 9.09 -26.07%
P/EPS 20.62 23.75 15.42 36.60 46.94 9.38 33.75 -28.01%
EY 4.85 4.21 6.49 2.73 2.13 10.66 2.96 39.02%
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 1.84 -54.24%
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 5.32 8.46 6.81 10.31 10.64 6.56 9.83 -33.61%
P/EPS 18.97 28.27 12.88 38.82 39.40 12.33 36.50 -35.38%
EY 5.27 3.54 7.76 2.58 2.54 8.11 2.74 54.72%
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 1.99 -58.63%

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