[KSL] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 6.89%
YoY- 16.77%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 199,188 413,188 273,792 267,940 231,976 163,804 244,924 -3.38%
PBT 80,152 232,840 102,288 106,660 91,384 76,140 121,440 -6.68%
Tax -20,504 -13,068 -28,804 -30,080 -25,800 -21,760 -35,208 -8.60%
NP 59,648 219,772 73,484 76,580 65,584 54,380 86,232 -5.95%
-
NP to SH 59,648 219,772 73,484 76,580 65,584 54,380 86,232 -5.95%
-
Tax Rate 25.58% 5.61% 28.16% 28.20% 28.23% 28.58% 28.99% -
Total Cost 139,540 193,416 200,308 191,360 166,392 109,424 158,692 -2.11%
-
Net Worth 598,605 544,647 459,939 404,172 348,116 255,245 206,296 19.40%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 598,605 544,647 459,939 404,172 348,116 255,245 206,296 19.40%
NOSH 354,204 265,681 265,861 265,902 265,737 181,025 171,913 12.79%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 29.95% 53.19% 26.84% 28.58% 28.27% 33.20% 35.21% -
ROE 9.96% 40.35% 15.98% 18.95% 18.84% 21.30% 41.80% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 56.24 155.52 102.98 100.77 87.30 90.49 142.47 -14.33%
EPS 16.84 82.72 27.64 28.80 24.68 30.04 50.16 -16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 2.05 1.73 1.52 1.31 1.41 1.20 5.86%
Adjusted Per Share Value based on latest NOSH - 265,902
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 19.59 40.63 26.92 26.35 22.81 16.11 24.09 -3.38%
EPS 5.87 21.61 7.23 7.53 6.45 5.35 8.48 -5.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5887 0.5356 0.4523 0.3975 0.3423 0.251 0.2029 19.40%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.00 1.94 1.39 2.03 3.14 1.45 1.16 -
P/RPS 1.78 1.25 1.35 2.01 3.60 1.60 0.81 14.00%
P/EPS 5.94 2.35 5.03 7.05 12.72 4.83 2.31 17.03%
EY 16.84 42.64 19.88 14.19 7.86 20.72 43.24 -14.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.95 0.80 1.34 2.40 1.03 0.97 -7.94%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 31/05/07 22/05/06 24/05/05 20/05/04 20/05/03 20/05/02 -
Price 1.19 2.55 1.45 2.00 2.81 1.40 1.87 -
P/RPS 2.12 1.64 1.41 1.98 3.22 1.55 1.31 8.34%
P/EPS 7.07 3.08 5.25 6.94 11.39 4.66 3.73 11.23%
EY 14.15 32.44 19.06 14.40 8.78 21.46 26.82 -10.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.24 0.84 1.32 2.15 0.99 1.56 -12.49%

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