[KSL] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -3.33%
YoY- 6.4%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 216,244 277,416 266,238 274,914 253,021 226,315 183,104 2.80%
PBT 123,344 138,299 94,090 106,083 98,384 96,634 83,680 6.67%
Tax -32,843 -20,130 -26,629 -29,850 -26,737 -27,577 -23,991 5.36%
NP 90,501 118,169 67,461 76,233 71,647 69,057 59,689 7.17%
-
NP to SH 90,501 118,169 67,461 76,233 71,647 69,057 59,689 7.17%
-
Tax Rate 26.63% 14.56% 28.30% 28.14% 27.18% 28.54% 28.67% -
Total Cost 125,743 159,247 198,777 198,681 181,374 157,258 123,415 0.31%
-
Net Worth 652,147 586,135 265,593 265,954 385,246 331,838 180,826 23.81%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 17,625 28,418 31,871 - - - - -
Div Payout % 19.48% 24.05% 47.24% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 652,147 586,135 265,593 265,954 385,246 331,838 180,826 23.81%
NOSH 352,512 355,233 265,593 265,954 265,687 265,470 180,826 11.75%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 41.85% 42.60% 25.34% 27.73% 28.32% 30.51% 32.60% -
ROE 13.88% 20.16% 25.40% 28.66% 18.60% 20.81% 33.01% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 61.34 78.09 100.24 103.37 95.23 85.25 101.26 -8.00%
EPS 25.67 33.27 25.40 28.66 26.97 26.01 33.01 -4.10%
DPS 5.00 8.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.65 1.00 1.00 1.45 1.25 1.00 10.78%
Adjusted Per Share Value based on latest NOSH - 265,954
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 21.27 27.28 26.18 27.03 24.88 22.26 18.01 2.80%
EPS 8.90 11.62 6.63 7.50 7.05 6.79 5.87 7.17%
DPS 1.73 2.79 3.13 0.00 0.00 0.00 0.00 -
NAPS 0.6413 0.5764 0.2612 0.2615 0.3788 0.3263 0.1778 23.81%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.60 1.46 1.84 1.60 2.45 2.36 1.60 -
P/RPS 0.98 1.87 1.84 1.55 2.57 2.77 1.58 -7.64%
P/EPS 2.34 4.39 7.24 5.58 9.09 9.07 4.85 -11.42%
EY 42.79 22.78 13.80 17.91 11.01 11.02 20.63 12.91%
DY 8.33 5.48 6.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.88 1.84 1.60 1.69 1.89 1.60 -23.50%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 27/02/08 28/02/07 27/02/06 23/02/05 16/02/04 21/02/03 -
Price 0.63 1.22 1.99 1.30 2.29 2.68 1.60 -
P/RPS 1.03 1.56 1.99 1.26 2.40 3.14 1.58 -6.87%
P/EPS 2.45 3.67 7.83 4.54 8.49 10.30 4.85 -10.74%
EY 40.75 27.27 12.76 22.05 11.78 9.71 20.63 12.00%
DY 7.94 6.56 6.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.74 1.99 1.30 1.58 2.14 1.60 -22.73%

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