[KSL] YoY Annualized Quarter 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- -19.64%
YoY- 59.54%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 187,794 187,113 230,522 285,006 283,262 277,094 245,216 -4.34%
PBT 88,157 74,432 87,529 131,760 98,425 110,385 95,938 -1.39%
Tax -23,418 -20,458 -23,265 -19,060 -27,782 -31,274 -26,446 -2.00%
NP 64,738 53,973 64,264 112,700 70,642 79,110 69,492 -1.17%
-
NP to SH 64,738 53,973 64,264 112,700 70,642 79,110 69,492 -1.17%
-
Tax Rate 26.56% 27.49% 26.58% 14.47% 28.23% 28.33% 27.57% -
Total Cost 123,056 133,140 166,258 172,306 212,620 197,984 175,724 -5.76%
-
Net Worth 787,771 678,180 609,967 550,902 473,195 425,326 366,586 13.59%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 787,771 678,180 609,967 550,902 473,195 425,326 366,586 13.59%
NOSH 378,736 351,388 352,582 266,136 265,840 265,828 265,642 6.08%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 34.47% 28.85% 27.88% 39.54% 24.94% 28.55% 28.34% -
ROE 8.22% 7.96% 10.54% 20.46% 14.93% 18.60% 18.96% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 49.58 53.25 65.38 107.09 106.55 104.24 92.31 -9.83%
EPS 17.09 15.36 18.23 42.35 26.57 29.76 26.16 -6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.93 1.73 2.07 1.78 1.60 1.38 7.07%
Adjusted Per Share Value based on latest NOSH - 266,266
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 18.10 18.03 22.22 27.47 27.30 26.71 23.64 -4.35%
EPS 6.24 5.20 6.19 10.86 6.81 7.63 6.70 -1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7593 0.6537 0.5879 0.531 0.4561 0.4099 0.3533 13.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.62 1.03 0.79 1.98 1.40 1.70 2.28 -
P/RPS 3.27 1.93 1.21 1.85 1.31 1.63 2.47 4.78%
P/EPS 9.48 6.71 4.33 4.68 5.27 5.71 8.72 1.40%
EY 10.55 14.91 23.07 21.39 18.98 17.51 11.47 -1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.53 0.46 0.96 0.79 1.06 1.65 -11.73%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 24/11/09 24/11/08 26/11/07 21/11/06 23/11/05 23/11/04 -
Price 1.52 1.20 0.68 2.10 1.52 1.75 2.37 -
P/RPS 3.07 2.25 1.04 1.96 1.43 1.68 2.57 3.00%
P/EPS 8.89 7.81 3.73 4.96 5.72 5.88 9.06 -0.31%
EY 11.25 12.80 26.80 20.17 17.48 17.01 11.04 0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.62 0.39 1.01 0.85 1.09 1.72 -13.30%

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