[KSL] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -1.41%
YoY- -3.28%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 276,377 274,914 276,930 250,881 262,012 253,021 256,353 5.14%
PBT 104,990 106,083 109,219 100,772 102,203 98,384 99,258 3.81%
Tax -29,531 -29,850 -30,358 -27,422 -27,807 -26,737 -27,972 3.68%
NP 75,459 76,233 78,861 73,350 74,396 71,647 71,286 3.86%
-
NP to SH 75,459 76,233 78,861 73,350 74,396 71,647 71,286 3.86%
-
Tax Rate 28.13% 28.14% 27.80% 27.21% 27.21% 27.18% 28.18% -
Total Cost 200,918 198,681 198,069 177,531 187,616 181,374 185,067 5.63%
-
Net Worth 459,939 265,954 425,291 425,247 404,172 385,246 366,597 16.34%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 459,939 265,954 425,291 425,247 404,172 385,246 366,597 16.34%
NOSH 265,861 265,954 265,807 265,779 265,902 265,687 265,650 0.05%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 27.30% 27.73% 28.48% 29.24% 28.39% 28.32% 27.81% -
ROE 16.41% 28.66% 18.54% 17.25% 18.41% 18.60% 19.45% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 103.96 103.37 104.18 94.39 98.54 95.23 96.50 5.09%
EPS 28.38 28.66 29.67 27.60 27.98 26.97 26.83 3.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.00 1.60 1.60 1.52 1.45 1.38 16.27%
Adjusted Per Share Value based on latest NOSH - 265,779
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.64 26.50 26.69 24.18 25.25 24.39 24.71 5.14%
EPS 7.27 7.35 7.60 7.07 7.17 6.91 6.87 3.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4433 0.2563 0.4099 0.4099 0.3896 0.3713 0.3533 16.34%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.39 1.60 1.70 1.88 2.03 2.45 2.28 -
P/RPS 1.34 1.55 1.63 1.99 2.06 2.57 2.36 -31.45%
P/EPS 4.90 5.58 5.73 6.81 7.26 9.09 8.50 -30.75%
EY 20.42 17.91 17.45 14.68 13.78 11.01 11.77 44.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.60 1.06 1.18 1.34 1.69 1.65 -38.31%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 27/02/06 23/11/05 23/08/05 24/05/05 23/02/05 23/11/04 -
Price 1.45 1.30 1.75 1.94 2.00 2.29 2.37 -
P/RPS 1.39 1.26 1.68 2.06 2.03 2.40 2.46 -31.67%
P/EPS 5.11 4.54 5.90 7.03 7.15 8.49 8.83 -30.57%
EY 19.57 22.05 16.95 14.23 13.99 11.78 11.32 44.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.30 1.09 1.21 1.32 1.58 1.72 -38.01%

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