[KSL] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 7.51%
YoY- 10.63%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 236,553 267,546 279,540 276,930 256,353 184,328 234,906 0.11%
PBT 105,126 119,091 97,113 109,219 99,258 81,403 108,087 -0.46%
Tax -23,284 -20,087 -27,231 -30,358 -27,972 -22,657 -37,045 -7.44%
NP 81,842 99,004 69,882 78,861 71,286 58,746 71,042 2.38%
-
NP to SH 81,842 99,004 69,882 78,861 71,286 58,746 71,042 2.38%
-
Tax Rate 22.15% 16.87% 28.04% 27.80% 28.18% 27.83% 34.27% -
Total Cost 154,711 168,542 209,658 198,069 185,067 125,582 163,864 -0.95%
-
Net Worth 609,411 532,532 473,040 425,291 366,597 187,028 233,544 17.31%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 28,418 31,871 - - - - 4,260 37.16%
Div Payout % 34.72% 32.19% - - - - 6.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 609,411 532,532 473,040 425,291 366,597 187,028 233,544 17.31%
NOSH 352,260 266,266 265,753 265,807 265,650 187,028 181,042 11.72%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 34.60% 37.00% 25.00% 28.48% 27.81% 31.87% 30.24% -
ROE 13.43% 18.59% 14.77% 18.54% 19.45% 31.41% 30.42% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 67.15 100.48 105.19 104.18 96.50 98.56 129.75 -10.38%
EPS 23.23 37.18 26.30 29.67 26.83 31.41 39.24 -8.35%
DPS 8.00 12.00 0.00 0.00 0.00 0.00 2.35 22.62%
NAPS 1.73 2.00 1.78 1.60 1.38 1.00 1.29 5.00%
Adjusted Per Share Value based on latest NOSH - 265,807
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 22.80 25.79 26.94 26.69 24.71 17.77 22.64 0.11%
EPS 7.89 9.54 6.74 7.60 6.87 5.66 6.85 2.38%
DPS 2.74 3.07 0.00 0.00 0.00 0.00 0.41 37.20%
NAPS 0.5874 0.5133 0.4559 0.4099 0.3533 0.1803 0.2251 17.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.79 1.98 1.40 1.70 2.28 2.16 1.67 -
P/RPS 1.18 1.97 1.33 1.63 2.36 2.19 1.29 -1.47%
P/EPS 3.40 5.33 5.32 5.73 8.50 6.88 4.26 -3.68%
EY 29.41 18.78 18.78 17.45 11.77 14.54 23.50 3.80%
DY 10.13 6.06 0.00 0.00 0.00 0.00 1.41 38.86%
P/NAPS 0.46 0.99 0.79 1.06 1.65 2.16 1.29 -15.77%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 26/11/07 21/11/06 23/11/05 23/11/04 13/11/03 21/11/02 -
Price 0.68 2.10 1.52 1.75 2.37 2.31 1.68 -
P/RPS 1.01 2.09 1.45 1.68 2.46 2.34 1.29 -3.99%
P/EPS 2.93 5.65 5.78 5.90 8.83 7.35 4.28 -6.11%
EY 34.17 17.71 17.30 16.95 11.32 13.60 23.36 6.53%
DY 11.76 5.71 0.00 0.00 0.00 0.00 1.40 42.52%
P/NAPS 0.39 1.05 0.85 1.09 1.72 2.31 1.30 -18.16%

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