[KSL] YoY TTM 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- 5.53%
YoY- 56.91%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 284,734 284,943 250,881 264,612 161,326 198,863 7.43%
PBT 122,187 102,661 100,772 106,030 67,344 95,292 5.09%
Tax -21,005 -28,948 -27,422 -30,196 -19,015 -33,284 -8.79%
NP 101,182 73,713 73,350 75,834 48,329 62,008 10.28%
-
NP to SH 101,182 73,713 73,350 75,834 48,329 62,008 10.28%
-
Tax Rate 17.19% 28.20% 27.21% 28.48% 28.24% 34.93% -
Total Cost 183,552 211,230 177,531 188,778 112,997 136,855 6.04%
-
Net Worth 531,593 478,619 425,247 369,601 180,923 237,170 17.50%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 31,871 - - - - 4,260 49.52%
Div Payout % 31.50% - - - - 6.87% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 531,593 478,619 425,247 369,601 180,923 237,170 17.50%
NOSH 265,796 265,899 265,779 265,900 180,923 181,046 7.97%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 35.54% 25.87% 29.24% 28.66% 29.96% 31.18% -
ROE 19.03% 15.40% 17.25% 20.52% 26.71% 26.14% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 107.12 107.16 94.39 99.52 89.17 109.84 -0.49%
EPS 38.07 27.72 27.60 28.52 26.71 34.25 2.13%
DPS 12.00 0.00 0.00 0.00 0.00 2.35 38.53%
NAPS 2.00 1.80 1.60 1.39 1.00 1.31 8.82%
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 CAGR
RPS 28.00 28.02 24.67 26.02 15.86 19.56 7.43%
EPS 9.95 7.25 7.21 7.46 4.75 6.10 10.27%
DPS 3.13 0.00 0.00 0.00 0.00 0.42 49.40%
NAPS 0.5228 0.4707 0.4182 0.3635 0.1779 0.2332 17.51%
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 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 -
P/RPS 2.50 1.28 1.99 2.54 1.86 1.59 9.46%
P/EPS 7.04 4.94 6.81 8.87 6.21 5.11 6.61%
EY 14.20 20.24 14.68 11.27 16.09 19.57 -6.21%
DY 4.48 0.00 0.00 0.00 0.00 1.34 27.28%
P/NAPS 1.34 0.76 1.18 1.82 1.66 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 CAGR
Date 27/08/07 21/08/06 23/08/05 20/08/04 20/08/03 - -
Price 2.25 1.40 1.94 2.50 1.80 0.00 -
P/RPS 2.10 1.31 2.06 2.51 2.02 0.00 -
P/EPS 5.91 5.05 7.03 8.77 6.74 0.00 -
EY 16.92 19.80 14.23 11.41 14.84 0.00 -
DY 5.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.78 1.21 1.80 1.80 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