[KSL] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -15.98%
YoY- 195.36%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 184,328 161,326 162,824 183,104 234,906 198,863 143,487 18.15%
PBT 81,403 67,344 72,355 83,680 108,087 95,292 66,840 14.02%
Tax -22,657 -19,015 -20,629 -23,991 -37,045 -33,284 -25,073 -6.52%
NP 58,746 48,329 51,726 59,689 71,042 62,008 41,767 25.50%
-
NP to SH 58,746 48,329 51,726 59,689 71,042 62,008 41,767 25.50%
-
Tax Rate 27.83% 28.24% 28.51% 28.67% 34.27% 34.93% 37.51% -
Total Cost 125,582 112,997 111,098 123,415 163,864 136,855 101,720 15.06%
-
Net Worth 187,028 180,923 181,025 180,826 233,544 237,170 206,296 -6.32%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - 4,260 4,260 4,260 -
Div Payout % - - - - 6.00% 6.87% 10.20% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 187,028 180,923 181,025 180,826 233,544 237,170 206,296 -6.32%
NOSH 187,028 180,923 181,025 180,826 181,042 181,046 171,913 5.77%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 31.87% 29.96% 31.77% 32.60% 30.24% 31.18% 29.11% -
ROE 31.41% 26.71% 28.57% 33.01% 30.42% 26.14% 20.25% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 98.56 89.17 89.95 101.26 129.75 109.84 83.46 11.71%
EPS 31.41 26.71 28.57 33.01 39.24 34.25 24.30 18.64%
DPS 0.00 0.00 0.00 0.00 2.35 2.35 2.48 -
NAPS 1.00 1.00 1.00 1.00 1.29 1.31 1.20 -11.43%
Adjusted Per Share Value based on latest NOSH - 180,826
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 17.77 15.55 15.69 17.65 22.64 19.17 13.83 18.17%
EPS 5.66 4.66 4.99 5.75 6.85 5.98 4.03 25.38%
DPS 0.00 0.00 0.00 0.00 0.41 0.41 0.41 -
NAPS 0.1803 0.1744 0.1745 0.1743 0.2251 0.2286 0.1988 -6.29%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.16 1.66 1.45 1.60 1.67 1.75 1.16 -
P/RPS 2.19 1.86 1.61 1.58 1.29 1.59 1.39 35.36%
P/EPS 6.88 6.21 5.07 4.85 4.26 5.11 4.77 27.62%
EY 14.54 16.09 19.71 20.63 23.50 19.57 20.94 -21.56%
DY 0.00 0.00 0.00 0.00 1.41 1.34 2.14 -
P/NAPS 2.16 1.66 1.45 1.60 1.29 1.34 0.97 70.44%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 20/08/03 20/05/03 21/02/03 21/11/02 - - -
Price 2.31 1.80 1.40 1.60 1.68 0.00 0.00 -
P/RPS 2.34 2.02 1.56 1.58 1.29 0.00 0.00 -
P/EPS 7.35 6.74 4.90 4.85 4.28 0.00 0.00 -
EY 13.60 14.84 20.41 20.63 23.36 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.40 0.00 0.00 -
P/NAPS 2.31 1.80 1.40 1.60 1.30 0.00 0.00 -

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