[KSL] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.09%
YoY- -13.13%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 40,402 54,617 62,182 54,244 71,432 76,835 50,786 -3.73%
PBT 19,570 19,345 22,433 19,885 22,981 28,529 20,082 -0.42%
Tax -3,997 -5,731 -6,229 -5,480 -6,398 -8,115 -5,179 -4.22%
NP 15,573 13,614 16,204 14,405 16,583 20,414 14,903 0.73%
-
NP to SH 15,573 13,614 16,204 14,405 16,583 20,414 14,903 0.73%
-
Tax Rate 20.42% 29.63% 27.77% 27.56% 27.84% 28.44% 25.79% -
Total Cost 24,829 41,003 45,978 39,839 54,849 56,421 35,883 -5.95%
-
Net Worth 803,767 677,191 609,411 551,170 473,040 425,291 366,597 13.97%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 803,767 677,191 609,411 551,170 473,040 425,291 366,597 13.97%
NOSH 386,426 350,876 352,260 266,266 265,753 265,807 265,650 6.44%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 38.55% 24.93% 26.06% 26.56% 23.22% 26.57% 29.34% -
ROE 1.94% 2.01% 2.66% 2.61% 3.51% 4.80% 4.07% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.46 15.57 17.65 20.37 26.88 28.91 19.12 -9.55%
EPS 4.03 3.88 4.60 5.41 6.24 7.68 5.61 -5.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.93 1.73 2.07 1.78 1.60 1.38 7.07%
Adjusted Per Share Value based on latest NOSH - 266,266
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.89 5.26 5.99 5.23 6.88 7.41 4.89 -3.73%
EPS 1.50 1.31 1.56 1.39 1.60 1.97 1.44 0.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7747 0.6527 0.5874 0.5312 0.4559 0.4099 0.3533 13.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.62 1.03 0.79 1.98 1.40 1.70 2.28 -
P/RPS 15.49 6.62 4.48 9.72 5.21 5.88 11.93 4.44%
P/EPS 40.20 26.55 17.17 36.60 22.44 22.14 40.64 -0.18%
EY 2.49 3.77 5.82 2.73 4.46 4.52 2.46 0.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.53 0.46 0.96 0.79 1.06 1.65 -11.73%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 24/11/09 24/11/08 26/11/07 21/11/06 23/11/05 23/11/04 -
Price 1.52 1.20 0.68 2.10 1.52 1.75 2.37 -
P/RPS 14.54 7.71 3.85 10.31 5.65 6.05 12.40 2.68%
P/EPS 37.72 30.93 14.78 38.82 24.36 22.79 42.25 -1.87%
EY 2.65 3.23 6.76 2.58 4.11 4.39 2.37 1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.62 0.39 1.01 0.85 1.09 1.72 -13.30%

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