[KSL] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -1.97%
YoY- -56.18%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 67,093 69,109 72,441 30,454 82,256 0 -
PBT 23,294 26,430 27,304 12,073 36,480 0 -
Tax -6,394 -6,902 -8,137 -3,217 -16,271 0 -
NP 16,900 19,528 19,167 8,856 20,209 0 -
-
NP to SH 16,900 19,528 19,167 8,856 20,209 0 -
-
Tax Rate 27.45% 26.11% 29.80% 26.65% 44.60% - -
Total Cost 50,193 49,581 53,274 21,598 62,047 0 -
-
Net Worth 265,954 385,246 331,838 180,826 169,177 0 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 4,260 - -
Div Payout % - - - - 21.08% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 265,954 385,246 331,838 180,826 169,177 0 -
NOSH 265,954 265,687 265,470 180,826 153,797 0 -
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 25.19% 28.26% 26.46% 29.08% 24.57% 0.00% -
ROE 6.35% 5.07% 5.78% 4.90% 11.95% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.23 26.01 27.29 16.84 53.48 0.00 -
EPS 6.36 7.35 7.22 4.89 13.14 0.00 -
DPS 0.00 0.00 0.00 0.00 2.77 0.00 -
NAPS 1.00 1.45 1.25 1.00 1.10 0.92 1.68%
Adjusted Per Share Value based on latest NOSH - 180,826
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.60 6.80 7.12 2.99 8.09 0.00 -
EPS 1.66 1.92 1.88 0.87 1.99 0.00 -
DPS 0.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.2615 0.3788 0.3263 0.1778 0.1664 0.92 -22.23%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 1.60 2.45 2.36 1.60 0.00 0.00 -
P/RPS 6.34 9.42 8.65 9.50 0.00 0.00 -
P/EPS 25.18 33.33 32.69 32.67 0.00 0.00 -
EY 3.97 3.00 3.06 3.06 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.69 1.89 1.60 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/06 23/02/05 16/02/04 21/02/03 31/01/02 - -
Price 1.30 2.29 2.68 1.60 0.00 0.00 -
P/RPS 5.15 8.80 9.82 9.50 0.00 0.00 -
P/EPS 20.46 31.16 37.12 32.67 0.00 0.00 -
EY 4.89 3.21 2.69 3.06 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.58 2.14 1.60 0.00 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