[KSL] YoY 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- -1.87%
YoY- -8.83%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 40,065 60,913 56,214 72,567 64,001 75,132 53,878 -4.81%
PBT 13,716 23,176 20,725 25,266 27,595 29,026 23,441 -8.53%
Tax -3,828 -6,094 -5,548 -7,238 -7,821 -8,206 -6,597 -8.66%
NP 9,888 17,082 15,177 18,028 19,774 20,820 16,844 -8.48%
-
NP to SH 9,888 17,082 15,177 18,028 19,774 20,820 16,844 -8.48%
-
Tax Rate 27.91% 26.29% 26.77% 28.65% 28.34% 28.27% 28.14% -
Total Cost 30,177 43,831 41,037 54,539 44,227 54,312 37,034 -3.35%
-
Net Worth 679,140 616,360 558,173 478,619 425,247 369,601 273,194 16.37%
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 679,140 616,360 558,173 478,619 425,247 369,601 273,194 16.37%
NOSH 351,886 352,206 265,796 265,899 265,779 265,900 180,923 11.71%
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 24.68% 28.04% 27.00% 24.84% 30.90% 27.71% 31.26% -
ROE 1.46% 2.77% 2.72% 3.77% 4.65% 5.63% 6.17% -
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 11.39 17.29 21.15 27.29 24.08 28.26 29.78 -14.78%
EPS 2.81 4.85 5.71 6.78 7.44 7.83 9.31 -18.08%
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 3.86 5.87 5.42 6.99 6.17 7.24 5.19 -4.81%
EPS 0.95 1.65 1.46 1.74 1.91 2.01 1.62 -8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6546 0.5941 0.538 0.4613 0.4099 0.3562 0.2633 16.37%
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 9.31 5.78 12.67 5.02 7.81 8.95 5.57 8.93%
P/EPS 37.72 20.62 46.94 20.21 25.27 32.31 17.83 13.28%
EY 2.65 4.85 2.13 4.95 3.96 3.09 5.61 -11.74%
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 9.49 5.32 10.64 5.13 8.06 8.85 6.04 7.81%
P/EPS 38.43 18.97 39.40 20.65 26.08 31.93 19.33 12.12%
EY 2.60 5.27 2.54 4.84 3.84 3.13 5.17 -10.81%
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