[KSL] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 3.84%
YoY- 3.53%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 223,916 301,087 276,377 262,012 243,358 162,824 143,487 7.69%
PBT 100,127 126,728 104,990 102,203 100,445 72,355 66,840 6.96%
Tax -21,989 -22,695 -29,531 -27,807 -28,587 -20,629 -25,073 -2.16%
NP 78,138 104,033 75,459 74,396 71,858 51,726 41,767 10.99%
-
NP to SH 78,138 104,033 75,459 74,396 71,858 51,726 41,767 10.99%
-
Tax Rate 21.96% 17.91% 28.13% 27.21% 28.46% 28.51% 37.51% -
Total Cost 145,778 197,054 200,918 187,616 171,500 111,098 101,720 6.17%
-
Net Worth 598,605 531,363 459,939 404,172 348,116 181,025 206,296 19.40%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 28,418 31,871 - - - - 4,260 37.16%
Div Payout % 36.37% 30.64% - - - - 10.20% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 598,605 531,363 459,939 404,172 348,116 181,025 206,296 19.40%
NOSH 354,204 265,681 265,861 265,902 265,737 181,025 171,913 12.79%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 34.90% 34.55% 27.30% 28.39% 29.53% 31.77% 29.11% -
ROE 13.05% 19.58% 16.41% 18.41% 20.64% 28.57% 20.25% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 63.22 113.33 103.96 98.54 91.58 89.95 83.46 -4.51%
EPS 22.06 39.16 28.38 27.98 27.04 28.57 24.30 -1.59%
DPS 8.02 12.00 0.00 0.00 0.00 0.00 2.48 21.58%
NAPS 1.69 2.00 1.73 1.52 1.31 1.00 1.20 5.86%
Adjusted Per Share Value based on latest NOSH - 265,902
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 22.02 29.61 27.18 25.77 23.93 16.01 14.11 7.69%
EPS 7.68 10.23 7.42 7.32 7.07 5.09 4.11 10.97%
DPS 2.79 3.13 0.00 0.00 0.00 0.00 0.42 37.06%
NAPS 0.5887 0.5225 0.4523 0.3975 0.3423 0.178 0.2029 19.40%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.00 1.94 1.39 2.03 3.14 1.45 1.16 -
P/RPS 1.58 1.71 1.34 2.06 3.43 1.61 1.39 2.15%
P/EPS 4.53 4.95 4.90 7.26 11.61 5.07 4.77 -0.85%
EY 22.06 20.18 20.42 13.78 8.61 19.71 20.94 0.87%
DY 8.02 6.19 0.00 0.00 0.00 0.00 2.14 24.60%
P/NAPS 0.59 0.97 0.80 1.34 2.40 1.45 0.97 -7.94%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 31/05/07 22/05/06 24/05/05 20/05/04 20/05/03 - -
Price 1.19 2.55 1.45 2.00 2.81 1.40 0.00 -
P/RPS 1.88 2.25 1.39 2.03 3.07 1.56 0.00 -
P/EPS 5.39 6.51 5.11 7.15 10.39 4.90 0.00 -
EY 18.54 15.36 19.57 13.99 9.62 20.41 0.00 -
DY 6.74 4.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.28 0.84 1.32 2.15 1.40 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