[KSL] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 63.9%
YoY- -1.86%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 212,447 207,821 183,912 153,874 152,650 0 -
PBT 73,819 82,789 71,954 69,330 71,607 0 -
Tax -20,837 -23,456 -19,835 -19,440 -20,774 0 -
NP 52,982 59,333 52,119 49,890 50,833 0 -
-
NP to SH 52,982 59,333 52,119 49,890 50,833 0 -
-
Tax Rate 28.23% 28.33% 27.57% 28.04% 29.01% - -
Total Cost 159,465 148,488 131,793 103,984 101,817 0 -
-
Net Worth 473,195 425,326 366,586 285,504 229,602 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 473,195 425,326 366,586 285,504 229,602 0 -
NOSH 265,840 265,828 265,642 183,015 177,986 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 24.94% 28.55% 28.34% 32.42% 33.30% 0.00% -
ROE 11.20% 13.95% 14.22% 17.47% 22.14% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 79.92 78.18 69.23 84.08 85.76 0.00 -
EPS 19.93 22.32 19.62 27.26 28.56 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.60 1.38 1.56 1.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 187,028
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.89 20.44 18.09 15.13 15.01 0.00 -
EPS 5.21 5.83 5.13 4.91 5.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4653 0.4183 0.3605 0.2808 0.2258 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.40 1.70 2.28 2.16 1.67 0.00 -
P/RPS 1.75 2.17 3.29 2.57 1.95 0.00 -
P/EPS 7.02 7.62 11.62 7.92 5.85 0.00 -
EY 14.24 13.13 8.61 12.62 17.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.06 1.65 1.38 1.29 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/06 23/11/05 23/11/04 13/11/03 21/11/02 - -
Price 1.52 1.75 2.37 2.31 1.68 0.00 -
P/RPS 1.90 2.24 3.42 2.75 1.96 0.00 -
P/EPS 7.63 7.84 12.08 8.47 5.88 0.00 -
EY 13.11 12.75 8.28 11.80 17.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.09 1.72 1.48 1.30 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