[KSL] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1.02%
YoY- 1.43%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 212,100 223,916 301,087 276,377 262,012 243,358 162,824 4.50%
PBT 126,069 100,127 126,728 104,990 102,203 100,445 72,355 9.68%
Tax -33,502 -21,989 -22,695 -29,531 -27,807 -28,587 -20,629 8.40%
NP 92,567 78,138 104,033 75,459 74,396 71,858 51,726 10.17%
-
NP to SH 92,567 78,138 104,033 75,459 74,396 71,858 51,726 10.17%
-
Tax Rate 26.57% 21.96% 17.91% 28.13% 27.21% 28.46% 28.51% -
Total Cost 119,533 145,778 197,054 200,918 187,616 171,500 111,098 1.22%
-
Net Worth 669,257 598,605 531,363 459,939 404,172 348,116 181,025 24.32%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 17,625 28,418 31,871 - - - - -
Div Payout % 19.04% 36.37% 30.64% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 669,257 598,605 531,363 459,939 404,172 348,116 181,025 24.32%
NOSH 352,240 354,204 265,681 265,861 265,902 265,737 181,025 11.72%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 43.64% 34.90% 34.55% 27.30% 28.39% 29.53% 31.77% -
ROE 13.83% 13.05% 19.58% 16.41% 18.41% 20.64% 28.57% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 60.21 63.22 113.33 103.96 98.54 91.58 89.95 -6.46%
EPS 26.28 22.06 39.16 28.38 27.98 27.04 28.57 -1.38%
DPS 5.00 8.02 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.69 2.00 1.73 1.52 1.31 1.00 11.27%
Adjusted Per Share Value based on latest NOSH - 265,861
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 20.44 21.58 29.02 26.64 25.25 23.46 15.69 4.50%
EPS 8.92 7.53 10.03 7.27 7.17 6.93 4.99 10.15%
DPS 1.70 2.74 3.07 0.00 0.00 0.00 0.00 -
NAPS 0.6451 0.577 0.5122 0.4433 0.3896 0.3355 0.1745 24.32%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.60 1.00 1.94 1.39 2.03 3.14 1.45 -
P/RPS 1.00 1.58 1.71 1.34 2.06 3.43 1.61 -7.62%
P/EPS 2.28 4.53 4.95 4.90 7.26 11.61 5.07 -12.45%
EY 43.80 22.06 20.18 20.42 13.78 8.61 19.71 14.22%
DY 8.33 8.02 6.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.59 0.97 0.80 1.34 2.40 1.45 -22.24%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 26/05/08 31/05/07 22/05/06 24/05/05 20/05/04 20/05/03 -
Price 0.87 1.19 2.55 1.45 2.00 2.81 1.40 -
P/RPS 1.44 1.88 2.25 1.39 2.03 3.07 1.56 -1.32%
P/EPS 3.31 5.39 6.51 5.11 7.15 10.39 4.90 -6.32%
EY 30.21 18.54 15.36 19.57 13.99 9.62 20.41 6.74%
DY 5.75 6.74 4.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.70 1.28 0.84 1.32 2.15 1.40 -16.91%

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