[KSL] YoY Annual (Unaudited) 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
YoY- 6.4%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 216,244 277,416 266,238 274,914 253,021 225,947 183,104 2.80%
PBT 123,344 138,299 94,090 106,083 98,384 96,547 83,681 6.67%
Tax -32,843 -20,130 -26,629 -29,850 -26,737 -27,257 -23,991 5.36%
NP 90,501 118,169 67,461 76,233 71,647 69,290 59,690 7.17%
-
NP to SH 90,501 118,169 67,461 76,233 71,647 69,290 59,690 7.17%
-
Tax Rate 26.63% 14.56% 28.30% 28.14% 27.18% 28.23% 28.67% -
Total Cost 125,743 159,247 198,777 198,681 181,374 156,657 123,414 0.31%
-
Net Worth 652,216 585,680 489,047 441,170 385,341 316,775 239,473 18.15%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 17,627 28,396 31,894 - - - - -
Div Payout % 19.48% 24.03% 47.28% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 652,216 585,680 489,047 441,170 385,341 316,775 239,473 18.15%
NOSH 352,549 354,957 265,786 265,765 265,752 253,420 178,711 11.97%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 41.85% 42.60% 25.34% 27.73% 28.32% 30.67% 32.60% -
ROE 13.88% 20.18% 13.79% 17.28% 18.59% 21.87% 24.93% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 61.34 78.15 100.17 103.44 95.21 89.16 102.46 -8.18%
EPS 25.67 33.29 19.04 28.68 26.96 27.34 33.40 -4.28%
DPS 5.00 8.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.65 1.84 1.66 1.45 1.25 1.34 5.51%
Adjusted Per Share Value based on latest NOSH - 265,954
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 21.27 27.28 26.18 27.03 24.88 22.22 18.01 2.80%
EPS 8.90 11.62 6.63 7.50 7.05 6.81 5.87 7.17%
DPS 1.73 2.79 3.14 0.00 0.00 0.00 0.00 -
NAPS 0.6414 0.576 0.4809 0.4338 0.3789 0.3115 0.2355 18.15%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.60 1.46 1.84 1.60 2.45 2.36 1.60 -
P/RPS 0.98 1.87 1.84 1.55 2.57 2.65 1.56 -7.44%
P/EPS 2.34 4.39 7.25 5.58 9.09 8.63 4.79 -11.24%
EY 42.78 22.80 13.79 17.93 11.00 11.59 20.88 12.68%
DY 8.33 5.48 6.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.88 1.00 0.96 1.69 1.89 1.19 -19.64%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 27/02/08 28/02/07 27/02/06 23/02/05 16/02/04 21/02/03 -
Price 0.63 1.22 1.99 1.30 2.29 2.68 1.60 -
P/RPS 1.03 1.56 1.99 1.26 2.41 3.01 1.56 -6.67%
P/EPS 2.45 3.66 7.84 4.53 8.49 9.80 4.79 -10.56%
EY 40.75 27.29 12.75 22.06 11.77 10.20 20.88 11.77%
DY 7.94 6.56 6.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.74 1.08 0.78 1.58 2.14 1.19 -18.82%

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