[KSL] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1.46%
YoY- 116.43%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 50,786 75,132 57,994 72,441 59,045 53,878 40,951 15.38%
PBT 20,082 29,026 22,846 27,304 26,854 23,441 19,035 3.62%
Tax -5,179 -8,206 -6,450 -8,137 -7,403 -6,597 -5,440 -3.21%
NP 14,903 20,820 16,396 19,167 19,451 16,844 13,595 6.29%
-
NP to SH 14,903 20,820 16,396 19,167 19,451 16,844 13,595 6.29%
-
Tax Rate 25.79% 28.27% 28.23% 29.80% 27.57% 28.14% 28.58% -
Total Cost 35,883 54,312 41,598 53,274 39,594 37,034 27,356 19.76%
-
Net Worth 366,597 369,601 348,116 331,838 291,764 273,194 255,245 27.21%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 366,597 369,601 348,116 331,838 291,764 273,194 255,245 27.21%
NOSH 265,650 265,900 265,737 265,470 187,028 180,923 181,025 29.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 29.34% 27.71% 28.27% 26.46% 32.94% 31.26% 33.20% -
ROE 4.07% 5.63% 4.71% 5.78% 6.67% 6.17% 5.33% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 19.12 28.26 21.82 27.29 31.57 29.78 22.62 -10.57%
EPS 5.61 7.83 6.17 7.22 10.40 9.31 7.51 -17.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.39 1.31 1.25 1.56 1.51 1.41 -1.41%
Adjusted Per Share Value based on latest NOSH - 265,470
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.99 7.39 5.70 7.12 5.81 5.30 4.03 15.26%
EPS 1.47 2.05 1.61 1.88 1.91 1.66 1.34 6.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3605 0.3635 0.3423 0.3263 0.2869 0.2687 0.251 27.21%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.28 2.53 3.14 2.36 2.16 1.66 1.45 -
P/RPS 11.93 8.95 14.39 8.65 6.84 5.57 6.41 51.13%
P/EPS 40.64 32.31 50.89 32.69 20.77 17.83 19.31 64.00%
EY 2.46 3.09 1.96 3.06 4.81 5.61 5.18 -39.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.82 2.40 1.89 1.38 1.10 1.03 36.79%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 20/08/04 20/05/04 16/02/04 13/11/03 20/08/03 20/05/03 -
Price 2.37 2.50 2.81 2.68 2.31 1.80 1.40 -
P/RPS 12.40 8.85 12.88 9.82 7.32 6.04 6.19 58.71%
P/EPS 42.25 31.93 45.54 37.12 22.21 19.33 18.64 72.29%
EY 2.37 3.13 2.20 2.69 4.50 5.17 5.36 -41.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.80 2.15 2.14 1.48 1.19 0.99 44.37%

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