[KSL] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -1.41%
YoY- -3.28%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 228,615 284,734 284,943 250,881 264,612 161,326 198,863 2.34%
PBT 102,578 122,187 102,661 100,772 106,030 67,344 95,292 1.23%
Tax -22,535 -21,005 -28,948 -27,422 -30,196 -19,015 -33,284 -6.28%
NP 80,043 101,182 73,713 73,350 75,834 48,329 62,008 4.34%
-
NP to SH 80,043 101,182 73,713 73,350 75,834 48,329 62,008 4.34%
-
Tax Rate 21.97% 17.19% 28.20% 27.21% 28.48% 28.24% 34.93% -
Total Cost 148,572 183,552 211,230 177,531 188,778 112,997 136,855 1.37%
-
Net Worth 616,360 531,593 478,619 425,247 369,601 180,923 237,170 17.23%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 28,418 31,871 - - - - 4,260 37.16%
Div Payout % 35.50% 31.50% - - - - 6.87% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 616,360 531,593 478,619 425,247 369,601 180,923 237,170 17.23%
NOSH 352,206 265,796 265,899 265,779 265,900 180,923 181,046 11.71%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 35.01% 35.54% 25.87% 29.24% 28.66% 29.96% 31.18% -
ROE 12.99% 19.03% 15.40% 17.25% 20.52% 26.71% 26.14% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 64.91 107.12 107.16 94.39 99.52 89.17 109.84 -8.38%
EPS 22.73 38.07 27.72 27.60 28.52 26.71 34.25 -6.59%
DPS 8.07 12.00 0.00 0.00 0.00 0.00 2.35 22.80%
NAPS 1.75 2.00 1.80 1.60 1.39 1.00 1.31 4.94%
Adjusted Per Share Value based on latest NOSH - 265,779
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 22.48 28.00 28.02 24.67 26.02 15.86 19.56 2.34%
EPS 7.87 9.95 7.25 7.21 7.46 4.75 6.10 4.33%
DPS 2.79 3.13 0.00 0.00 0.00 0.00 0.42 37.06%
NAPS 0.6061 0.5228 0.4707 0.4182 0.3635 0.1779 0.2332 17.23%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.00 2.68 1.37 1.88 2.53 1.66 1.75 -
P/RPS 1.54 2.50 1.28 1.99 2.54 1.86 1.59 -0.53%
P/EPS 4.40 7.04 4.94 6.81 8.87 6.21 5.11 -2.46%
EY 22.73 14.20 20.24 14.68 11.27 16.09 19.57 2.52%
DY 8.07 4.48 0.00 0.00 0.00 0.00 1.34 34.84%
P/NAPS 0.57 1.34 0.76 1.18 1.82 1.66 1.34 -13.26%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 27/08/07 21/08/06 23/08/05 20/08/04 20/08/03 - -
Price 0.92 2.25 1.40 1.94 2.50 1.80 0.00 -
P/RPS 1.42 2.10 1.31 2.06 2.51 2.02 0.00 -
P/EPS 4.05 5.91 5.05 7.03 8.77 6.74 0.00 -
EY 24.70 16.92 19.80 14.23 11.41 14.84 0.00 -
DY 8.77 5.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 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