[KSL] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 13.49%
YoY- 22.26%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 319,022 282,030 261,972 266,252 189,658 233,214 0 -
PBT 157,870 101,676 108,520 103,744 84,952 117,624 0 -
Tax -17,630 -28,878 -30,682 -29,312 -24,074 -34,026 0 -
NP 140,240 72,798 77,838 74,432 60,878 83,598 0 -
-
NP to SH 140,240 72,798 77,838 74,432 60,878 83,598 0 -
-
Tax Rate 11.17% 28.40% 28.27% 28.25% 28.34% 28.93% - -
Total Cost 178,782 209,232 184,134 191,820 128,780 149,616 0 -
-
Net Worth 558,407 478,235 425,344 369,237 273,263 231,138 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 558,407 478,235 425,344 369,237 273,263 231,138 0 -
NOSH 265,908 265,686 265,840 265,638 180,969 176,441 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 43.96% 25.81% 29.71% 27.96% 32.10% 35.85% 0.00% -
ROE 25.11% 15.22% 18.30% 20.16% 22.28% 36.17% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 119.97 106.15 98.54 100.23 104.80 132.18 0.00 -
EPS 52.74 27.40 29.28 28.02 33.64 47.38 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.80 1.60 1.39 1.51 1.31 0.00 -
Adjusted Per Share Value based on latest NOSH - 265,900
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 31.37 27.73 25.76 26.18 18.65 22.93 0.00 -
EPS 13.79 7.16 7.65 7.32 5.99 8.22 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5491 0.4703 0.4183 0.3631 0.2687 0.2273 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 2.68 1.37 1.88 2.53 1.66 1.75 0.00 -
P/RPS 2.23 1.29 1.91 2.52 1.58 1.32 0.00 -
P/EPS 5.08 5.00 6.42 9.03 4.93 3.69 0.00 -
EY 19.68 20.00 15.57 11.08 20.27 27.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.76 1.18 1.82 1.10 1.34 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 21/08/06 23/08/05 20/08/04 20/08/03 19/08/02 - -
Price 2.25 1.40 1.94 2.50 1.80 1.79 0.00 -
P/RPS 1.88 1.32 1.97 2.49 1.72 1.35 0.00 -
P/EPS 4.27 5.11 6.63 8.92 5.35 3.78 0.00 -
EY 23.44 19.57 15.09 11.21 18.69 26.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.78 1.21 1.80 1.19 1.37 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