[KSL] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -2.15%
YoY- 41.67%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 228,615 223,916 277,416 267,546 284,734 301,087 266,238 -9.66%
PBT 102,578 100,127 138,299 119,091 122,187 126,728 94,090 5.93%
Tax -22,535 -21,989 -20,130 -20,087 -21,005 -22,695 -26,629 -10.54%
NP 80,043 78,138 118,169 99,004 101,182 104,033 67,461 12.08%
-
NP to SH 80,043 78,138 118,169 99,004 101,182 104,033 67,461 12.08%
-
Tax Rate 21.97% 21.96% 14.56% 16.87% 17.19% 17.91% 28.30% -
Total Cost 148,572 145,778 159,247 168,542 183,552 197,054 198,777 -17.65%
-
Net Worth 616,360 598,605 586,135 532,532 531,593 531,363 265,593 75.37%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 28,418 28,418 28,418 31,871 31,871 31,871 31,871 -7.36%
Div Payout % 35.50% 36.37% 24.05% 32.19% 31.50% 30.64% 47.24% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 616,360 598,605 586,135 532,532 531,593 531,363 265,593 75.37%
NOSH 352,206 354,204 355,233 266,266 265,796 265,681 265,593 20.72%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 35.01% 34.90% 42.60% 37.00% 35.54% 34.55% 25.34% -
ROE 12.99% 13.05% 20.16% 18.59% 19.03% 19.58% 25.40% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 64.91 63.22 78.09 100.48 107.12 113.33 100.24 -25.17%
EPS 22.73 22.06 33.27 37.18 38.07 39.16 25.40 -7.14%
DPS 8.07 8.02 8.00 12.00 12.00 12.00 12.00 -23.25%
NAPS 1.75 1.69 1.65 2.00 2.00 2.00 1.00 45.26%
Adjusted Per Share Value based on latest NOSH - 266,266
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.04 21.58 26.74 25.79 27.44 29.02 25.66 -9.64%
EPS 7.71 7.53 11.39 9.54 9.75 10.03 6.50 12.06%
DPS 2.74 2.74 2.74 3.07 3.07 3.07 3.07 -7.30%
NAPS 0.5941 0.577 0.5649 0.5133 0.5124 0.5122 0.256 75.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.00 1.00 1.46 1.98 2.68 1.94 1.84 -
P/RPS 1.54 1.58 1.87 1.97 2.50 1.71 1.84 -11.19%
P/EPS 4.40 4.53 4.39 5.33 7.04 4.95 7.24 -28.27%
EY 22.73 22.06 22.78 18.78 14.20 20.18 13.80 39.51%
DY 8.07 8.02 5.48 6.06 4.48 6.19 6.52 15.29%
P/NAPS 0.57 0.59 0.88 0.99 1.34 0.97 1.84 -54.24%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 27/02/08 26/11/07 27/08/07 31/05/07 28/02/07 -
Price 0.92 1.19 1.22 2.10 2.25 2.55 1.99 -
P/RPS 1.42 1.88 1.56 2.09 2.10 2.25 1.99 -20.16%
P/EPS 4.05 5.39 3.67 5.65 5.91 6.51 7.83 -35.58%
EY 24.70 18.54 27.27 17.71 16.92 15.36 12.76 55.38%
DY 8.77 6.74 6.56 5.71 5.33 4.71 6.03 28.39%
P/NAPS 0.53 0.70 0.74 1.05 1.13 1.28 1.99 -58.63%

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