[KSL] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 26.98%
YoY- 23.6%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 56,214 72,567 64,001 75,132 53,878 55,376 0 -
PBT 20,725 25,266 27,595 29,026 23,441 28,452 0 -
Tax -5,548 -7,238 -7,821 -8,206 -6,597 -8,211 0 -
NP 15,177 18,028 19,774 20,820 16,844 20,241 0 -
-
NP to SH 15,177 18,028 19,774 20,820 16,844 20,241 0 -
-
Tax Rate 26.77% 28.65% 28.34% 28.27% 28.14% 28.86% - -
Total Cost 41,037 54,539 44,227 54,312 37,034 35,135 0 -
-
Net Worth 558,173 478,619 425,247 369,601 273,194 237,170 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 558,173 478,619 425,247 369,601 273,194 237,170 0 -
NOSH 265,796 265,899 265,779 265,900 180,923 181,046 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 27.00% 24.84% 30.90% 27.71% 31.26% 36.55% 0.00% -
ROE 2.72% 3.77% 4.65% 5.63% 6.17% 8.53% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 21.15 27.29 24.08 28.26 29.78 30.59 0.00 -
EPS 5.71 6.78 7.44 7.83 9.31 11.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.80 1.60 1.39 1.51 1.31 0.00 -
Adjusted Per Share Value based on latest NOSH - 265,900
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 5.53 7.14 6.29 7.39 5.30 5.45 0.00 -
EPS 1.49 1.77 1.94 2.05 1.66 1.99 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5489 0.4707 0.4182 0.3635 0.2687 0.2332 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 2.68 1.37 1.88 2.53 1.66 1.75 0.00 -
P/RPS 12.67 5.02 7.81 8.95 5.57 5.72 0.00 -
P/EPS 46.94 20.21 25.27 32.31 17.83 15.65 0.00 -
EY 2.13 4.95 3.96 3.09 5.61 6.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.76 1.18 1.82 1.10 1.34 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 21/08/06 23/08/05 20/08/04 20/08/03 19/08/02 - -
Price 2.25 1.40 1.94 2.50 1.80 1.79 0.00 -
P/RPS 10.64 5.13 8.06 8.85 6.04 5.85 0.00 -
P/EPS 39.40 20.65 26.08 31.93 19.33 16.01 0.00 -
EY 2.54 4.84 3.84 3.13 5.17 6.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.78 1.21 1.80 1.19 1.37 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