[KSL] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -1.96%
YoY- 16.77%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 67,093 76,835 64,001 66,985 69,109 50,786 75,132 -7.24%
PBT 23,294 28,529 27,595 26,665 26,430 20,082 29,026 -13.60%
Tax -6,394 -8,115 -7,821 -7,520 -6,902 -5,179 -8,206 -15.28%
NP 16,900 20,414 19,774 19,145 19,528 14,903 20,820 -12.94%
-
NP to SH 16,900 20,414 19,774 19,145 19,528 14,903 20,820 -12.94%
-
Tax Rate 27.45% 28.44% 28.34% 28.20% 26.11% 25.79% 28.27% -
Total Cost 50,193 56,421 44,227 47,840 49,581 35,883 54,312 -5.10%
-
Net Worth 265,954 425,291 425,247 404,172 385,246 366,597 369,601 -19.65%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 265,954 425,291 425,247 404,172 385,246 366,597 369,601 -19.65%
NOSH 265,954 265,807 265,779 265,902 265,687 265,650 265,900 0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 25.19% 26.57% 30.90% 28.58% 28.26% 29.34% 27.71% -
ROE 6.35% 4.80% 4.65% 4.74% 5.07% 4.07% 5.63% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 25.23 28.91 24.08 25.19 26.01 19.12 28.26 -7.26%
EPS 6.36 7.68 7.44 7.20 7.35 5.61 7.83 -12.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.60 1.60 1.52 1.45 1.38 1.39 -19.66%
Adjusted Per Share Value based on latest NOSH - 265,902
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.60 7.56 6.29 6.59 6.80 4.99 7.39 -7.24%
EPS 1.66 2.01 1.94 1.88 1.92 1.47 2.05 -13.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2615 0.4182 0.4182 0.3975 0.3788 0.3605 0.3635 -19.66%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.60 1.70 1.88 2.03 2.45 2.28 2.53 -
P/RPS 6.34 5.88 7.81 8.06 9.42 11.93 8.95 -20.48%
P/EPS 25.18 22.14 25.27 28.19 33.33 40.64 32.31 -15.27%
EY 3.97 4.52 3.96 3.55 3.00 2.46 3.09 18.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.06 1.18 1.34 1.69 1.65 1.82 -8.20%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 23/08/05 24/05/05 23/02/05 23/11/04 20/08/04 -
Price 1.30 1.75 1.94 2.00 2.29 2.37 2.50 -
P/RPS 5.15 6.05 8.06 7.94 8.80 12.40 8.85 -30.22%
P/EPS 20.46 22.79 26.08 27.78 31.16 42.25 31.93 -25.61%
EY 4.89 4.39 3.84 3.60 3.21 2.37 3.13 34.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.09 1.21 1.32 1.58 1.72 1.80 -19.45%

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