[KSL] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 98.13%
YoY- -6.47%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 85,718 110,710 159,511 141,015 130,986 133,126 94,829 -1.66%
PBT 36,479 43,214 78,935 50,838 54,260 51,872 42,476 -2.50%
Tax -9,613 -11,270 -8,815 -14,439 -15,341 -14,656 -12,037 -3.67%
NP 26,866 31,944 70,120 36,399 38,919 37,216 30,439 -2.05%
-
NP to SH 26,866 31,994 70,120 36,399 38,919 37,216 30,439 -2.05%
-
Tax Rate 26.35% 26.08% 11.17% 28.40% 28.27% 28.25% 28.34% -
Total Cost 58,852 78,766 89,391 104,616 92,067 95,910 64,390 -1.48%
-
Net Worth 678,682 616,624 558,407 478,235 425,344 369,237 273,263 16.35%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 678,682 616,624 558,407 478,235 425,344 369,237 273,263 16.35%
NOSH 351,649 352,356 265,908 265,686 265,840 265,638 180,969 11.69%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 31.34% 28.85% 43.96% 25.81% 29.71% 27.96% 32.10% -
ROE 3.96% 5.19% 12.56% 7.61% 9.15% 10.08% 11.14% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 24.38 31.42 59.99 53.08 49.27 50.12 52.40 -11.96%
EPS 7.64 9.08 26.37 13.70 14.64 14.01 16.82 -12.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.75 2.10 1.80 1.60 1.39 1.51 4.17%
Adjusted Per Share Value based on latest NOSH - 265,899
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 8.26 10.67 15.37 13.59 12.63 12.83 9.14 -1.67%
EPS 2.59 3.08 6.76 3.51 3.75 3.59 2.93 -2.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6541 0.5943 0.5382 0.4609 0.41 0.3559 0.2634 16.35%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.06 1.00 2.68 1.37 1.88 2.53 1.66 -
P/RPS 4.35 3.18 4.47 2.58 3.82 5.05 3.17 5.41%
P/EPS 13.87 11.01 10.16 10.00 12.84 18.06 9.87 5.82%
EY 7.21 9.08 9.84 10.00 7.79 5.54 10.13 -5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 1.28 0.76 1.18 1.82 1.10 -10.90%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 25/08/08 27/08/07 21/08/06 23/08/05 20/08/04 20/08/03 -
Price 1.08 0.92 2.25 1.40 1.94 2.50 1.80 -
P/RPS 4.43 2.93 3.75 2.64 3.94 4.99 3.44 4.30%
P/EPS 14.14 10.13 8.53 10.22 13.25 17.84 10.70 4.75%
EY 7.07 9.87 11.72 9.79 7.55 5.60 9.34 -4.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 1.07 0.78 1.21 1.80 1.19 -11.79%

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