[KSL] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 31.03%
YoY- 1.88%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 76,835 64,001 66,985 69,109 50,786 75,132 57,994 20.60%
PBT 28,529 27,595 26,665 26,430 20,082 29,026 22,846 15.94%
Tax -8,115 -7,821 -7,520 -6,902 -5,179 -8,206 -6,450 16.52%
NP 20,414 19,774 19,145 19,528 14,903 20,820 16,396 15.71%
-
NP to SH 20,414 19,774 19,145 19,528 14,903 20,820 16,396 15.71%
-
Tax Rate 28.44% 28.34% 28.20% 26.11% 25.79% 28.27% 28.23% -
Total Cost 56,421 44,227 47,840 49,581 35,883 54,312 41,598 22.50%
-
Net Worth 425,291 425,247 404,172 385,246 366,597 369,601 348,116 14.26%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 425,291 425,247 404,172 385,246 366,597 369,601 348,116 14.26%
NOSH 265,807 265,779 265,902 265,687 265,650 265,900 265,737 0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 26.57% 30.90% 28.58% 28.26% 29.34% 27.71% 28.27% -
ROE 4.80% 4.65% 4.74% 5.07% 4.07% 5.63% 4.71% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 28.91 24.08 25.19 26.01 19.12 28.26 21.82 20.61%
EPS 7.68 7.44 7.20 7.35 5.61 7.83 6.17 15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.60 1.52 1.45 1.38 1.39 1.31 14.24%
Adjusted Per Share Value based on latest NOSH - 265,687
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.56 6.29 6.59 6.80 4.99 7.39 5.70 20.69%
EPS 2.01 1.94 1.88 1.92 1.47 2.05 1.61 15.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4182 0.4182 0.3975 0.3788 0.3605 0.3635 0.3423 14.26%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.70 1.88 2.03 2.45 2.28 2.53 3.14 -
P/RPS 5.88 7.81 8.06 9.42 11.93 8.95 14.39 -44.90%
P/EPS 22.14 25.27 28.19 33.33 40.64 32.31 50.89 -42.55%
EY 4.52 3.96 3.55 3.00 2.46 3.09 1.96 74.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.18 1.34 1.69 1.65 1.82 2.40 -41.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 23/08/05 24/05/05 23/02/05 23/11/04 20/08/04 20/05/04 -
Price 1.75 1.94 2.00 2.29 2.37 2.50 2.81 -
P/RPS 6.05 8.06 7.94 8.80 12.40 8.85 12.88 -39.54%
P/EPS 22.79 26.08 27.78 31.16 42.25 31.93 45.54 -36.94%
EY 4.39 3.84 3.60 3.21 2.37 3.13 2.20 58.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.21 1.32 1.58 1.72 1.80 2.15 -36.39%

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