[KSL] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -17.21%
YoY- -13.46%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 71,432 72,567 68,448 67,093 76,835 64,001 66,985 4.37%
PBT 22,981 25,266 25,572 23,294 28,529 27,595 26,665 -9.42%
Tax -6,398 -7,238 -7,201 -6,394 -8,115 -7,821 -7,520 -10.20%
NP 16,583 18,028 18,371 16,900 20,414 19,774 19,145 -9.12%
-
NP to SH 16,583 18,028 18,371 16,900 20,414 19,774 19,145 -9.12%
-
Tax Rate 27.84% 28.65% 28.16% 27.45% 28.44% 28.34% 28.20% -
Total Cost 54,849 54,539 50,077 50,193 56,421 44,227 47,840 9.53%
-
Net Worth 473,040 478,619 459,939 265,954 425,291 425,247 404,172 11.04%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 473,040 478,619 459,939 265,954 425,291 425,247 404,172 11.04%
NOSH 265,753 265,899 265,861 265,954 265,807 265,779 265,902 -0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 23.22% 24.84% 26.84% 25.19% 26.57% 30.90% 28.58% -
ROE 3.51% 3.77% 3.99% 6.35% 4.80% 4.65% 4.74% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.88 27.29 25.75 25.23 28.91 24.08 25.19 4.41%
EPS 6.24 6.78 6.91 6.36 7.68 7.44 7.20 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.80 1.73 1.00 1.60 1.60 1.52 11.09%
Adjusted Per Share Value based on latest NOSH - 265,954
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.02 7.14 6.73 6.60 7.56 6.29 6.59 4.30%
EPS 1.63 1.77 1.81 1.66 2.01 1.94 1.88 -9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4652 0.4707 0.4523 0.2615 0.4182 0.4182 0.3975 11.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.40 1.37 1.39 1.60 1.70 1.88 2.03 -
P/RPS 5.21 5.02 5.40 6.34 5.88 7.81 8.06 -25.22%
P/EPS 22.44 20.21 20.12 25.18 22.14 25.27 28.19 -14.09%
EY 4.46 4.95 4.97 3.97 4.52 3.96 3.55 16.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.80 1.60 1.06 1.18 1.34 -29.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 21/08/06 22/05/06 27/02/06 23/11/05 23/08/05 24/05/05 -
Price 1.52 1.40 1.45 1.30 1.75 1.94 2.00 -
P/RPS 5.65 5.13 5.63 5.15 6.05 8.06 7.94 -20.27%
P/EPS 24.36 20.65 20.98 20.46 22.79 26.08 27.78 -8.37%
EY 4.11 4.84 4.77 4.89 4.39 3.84 3.60 9.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.84 1.30 1.09 1.21 1.32 -25.41%

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