[KSL] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 4.16%
YoY- 16.08%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 266,238 274,914 253,021 225,947 183,104 134,054 0 -
PBT 94,090 106,083 98,384 96,547 83,681 50,399 0 -
Tax -26,629 -29,850 -26,737 -27,257 -23,991 -19,599 0 -
NP 67,461 76,233 71,647 69,290 59,690 30,800 0 -
-
NP to SH 67,461 76,233 71,647 69,290 59,690 30,800 0 -
-
Tax Rate 28.30% 28.14% 27.18% 28.23% 28.67% 38.89% - -
Total Cost 198,777 198,681 181,374 156,657 123,414 103,254 0 -
-
Net Worth 489,047 441,170 385,341 316,775 239,473 169,230 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 31,894 - - - - 4,261 - -
Div Payout % 47.28% - - - - 13.84% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 489,047 441,170 385,341 316,775 239,473 169,230 0 -
NOSH 265,786 265,765 265,752 253,420 178,711 153,846 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 25.34% 27.73% 28.32% 30.67% 32.60% 22.98% 0.00% -
ROE 13.79% 17.28% 18.59% 21.87% 24.93% 18.20% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 100.17 103.44 95.21 89.16 102.46 87.14 0.00 -
EPS 19.04 28.68 26.96 27.34 33.40 20.02 0.00 -
DPS 12.00 0.00 0.00 0.00 0.00 2.77 0.00 -
NAPS 1.84 1.66 1.45 1.25 1.34 1.10 0.92 12.24%
Adjusted Per Share Value based on latest NOSH - 265,470
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 26.18 27.03 24.88 22.22 18.01 13.18 0.00 -
EPS 6.63 7.50 7.05 6.81 5.87 3.03 0.00 -
DPS 3.14 0.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.4809 0.4338 0.3789 0.3115 0.2355 0.1664 0.92 -10.24%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 1.84 1.60 2.45 2.36 1.60 0.00 0.00 -
P/RPS 1.84 1.55 2.57 2.65 1.56 0.00 0.00 -
P/EPS 7.25 5.58 9.09 8.63 4.79 0.00 0.00 -
EY 13.79 17.93 11.00 11.59 20.88 0.00 0.00 -
DY 6.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.96 1.69 1.89 1.19 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 23/02/05 16/02/04 21/02/03 31/01/02 - -
Price 1.99 1.30 2.29 2.68 1.60 0.00 0.00 -
P/RPS 1.99 1.26 2.41 3.01 1.56 0.00 0.00 -
P/EPS 7.84 4.53 8.49 9.80 4.79 0.00 0.00 -
EY 12.75 22.06 11.77 10.20 20.88 0.00 0.00 -
DY 6.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.78 1.58 2.14 1.19 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