[KSL] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -6.0%
YoY- 21.35%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 267,546 279,540 276,930 256,353 184,328 234,906 0 -
PBT 119,091 97,113 109,219 99,258 81,403 108,087 0 -
Tax -20,087 -27,231 -30,358 -27,972 -22,657 -37,045 0 -
NP 99,004 69,882 78,861 71,286 58,746 71,042 0 -
-
NP to SH 99,004 69,882 78,861 71,286 58,746 71,042 0 -
-
Tax Rate 16.87% 28.04% 27.80% 28.18% 27.83% 34.27% - -
Total Cost 168,542 209,658 198,069 185,067 125,582 163,864 0 -
-
Net Worth 532,532 473,040 425,291 366,597 187,028 233,544 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 31,871 - - - - 4,260 - -
Div Payout % 32.19% - - - - 6.00% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 532,532 473,040 425,291 366,597 187,028 233,544 0 -
NOSH 266,266 265,753 265,807 265,650 187,028 181,042 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 37.00% 25.00% 28.48% 27.81% 31.87% 30.24% 0.00% -
ROE 18.59% 14.77% 18.54% 19.45% 31.41% 30.42% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 100.48 105.19 104.18 96.50 98.56 129.75 0.00 -
EPS 37.18 26.30 29.67 26.83 31.41 39.24 0.00 -
DPS 12.00 0.00 0.00 0.00 0.00 2.35 0.00 -
NAPS 2.00 1.78 1.60 1.38 1.00 1.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 265,650
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 26.31 27.49 27.23 25.21 18.13 23.10 0.00 -
EPS 9.74 6.87 7.76 7.01 5.78 6.99 0.00 -
DPS 3.13 0.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.5237 0.4652 0.4182 0.3605 0.1839 0.2297 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.98 1.40 1.70 2.28 2.16 1.67 0.00 -
P/RPS 1.97 1.33 1.63 2.36 2.19 1.29 0.00 -
P/EPS 5.33 5.32 5.73 8.50 6.88 4.26 0.00 -
EY 18.78 18.78 17.45 11.77 14.54 23.50 0.00 -
DY 6.06 0.00 0.00 0.00 0.00 1.41 0.00 -
P/NAPS 0.99 0.79 1.06 1.65 2.16 1.29 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 21/11/06 23/11/05 23/11/04 13/11/03 21/11/02 - -
Price 2.10 1.52 1.75 2.37 2.31 1.68 0.00 -
P/RPS 2.09 1.45 1.68 2.46 2.34 1.29 0.00 -
P/EPS 5.65 5.78 5.90 8.83 7.35 4.28 0.00 -
EY 17.71 17.30 16.95 11.32 13.60 23.36 0.00 -
DY 5.71 0.00 0.00 0.00 0.00 1.40 0.00 -
P/NAPS 1.05 0.85 1.09 1.72 2.31 1.30 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