[KSL] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -18.56%
YoY- 199.07%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 53,536 45,653 49,797 103,297 68,448 66,985 57,994 -1.32%
PBT 22,225 22,763 20,038 58,210 25,572 26,665 22,846 -0.45%
Tax -6,156 -5,785 -5,126 -3,267 -7,201 -7,520 -6,450 -0.77%
NP 16,069 16,978 14,912 54,943 18,371 19,145 16,396 -0.33%
-
NP to SH 16,069 16,978 14,912 54,943 18,371 19,145 16,396 -0.33%
-
Tax Rate 27.70% 25.41% 25.58% 5.61% 28.16% 28.20% 28.23% -
Total Cost 37,467 28,675 34,885 48,354 50,077 47,840 41,598 -1.72%
-
Net Worth 739,972 669,257 598,605 544,647 459,939 404,172 348,116 13.38%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 739,972 669,257 598,605 544,647 459,939 404,172 348,116 13.38%
NOSH 362,731 352,240 354,204 265,681 265,861 265,902 265,737 5.32%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 30.02% 37.19% 29.95% 53.19% 26.84% 28.58% 28.27% -
ROE 2.17% 2.54% 2.49% 10.09% 3.99% 4.74% 4.71% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 14.76 12.96 14.06 38.88 25.75 25.19 21.82 -6.30%
EPS 4.43 4.82 4.21 20.68 6.91 7.20 6.17 -5.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.90 1.69 2.05 1.73 1.52 1.31 7.65%
Adjusted Per Share Value based on latest NOSH - 265,681
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 5.26 4.49 4.90 10.16 6.73 6.59 5.70 -1.32%
EPS 1.58 1.67 1.47 5.40 1.81 1.88 1.61 -0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7277 0.6581 0.5887 0.5356 0.4523 0.3975 0.3423 13.38%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.48 0.60 1.00 1.94 1.39 2.03 3.14 -
P/RPS 10.03 4.63 7.11 4.99 5.40 8.06 14.39 -5.83%
P/EPS 33.41 12.45 23.75 9.38 20.12 28.19 50.89 -6.77%
EY 2.99 8.03 4.21 10.66 4.97 3.55 1.96 7.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.32 0.59 0.95 0.80 1.34 2.40 -17.98%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 26/05/09 26/05/08 31/05/07 22/05/06 24/05/05 20/05/04 -
Price 1.22 0.87 1.19 2.55 1.45 2.00 2.81 -
P/RPS 8.27 6.71 8.46 6.56 5.63 7.94 12.88 -7.11%
P/EPS 27.54 18.05 28.27 12.33 20.98 27.78 45.54 -8.03%
EY 3.63 5.54 3.54 8.11 4.77 3.60 2.20 8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.70 1.24 0.84 1.32 2.15 -19.15%

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