[KSL] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 15.48%
YoY- 115.31%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 75,132 57,994 72,441 59,045 53,878 40,951 30,454 82.68%
PBT 29,026 22,846 27,304 26,854 23,441 19,035 12,073 79.56%
Tax -8,206 -6,450 -8,137 -7,403 -6,597 -5,440 -3,217 86.79%
NP 20,820 16,396 19,167 19,451 16,844 13,595 8,856 76.89%
-
NP to SH 20,820 16,396 19,167 19,451 16,844 13,595 8,856 76.89%
-
Tax Rate 28.27% 28.23% 29.80% 27.57% 28.14% 28.58% 26.65% -
Total Cost 54,312 41,598 53,274 39,594 37,034 27,356 21,598 85.02%
-
Net Worth 369,601 348,116 331,838 291,764 273,194 255,245 180,826 61.12%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 369,601 348,116 331,838 291,764 273,194 255,245 180,826 61.12%
NOSH 265,900 265,737 265,470 187,028 180,923 181,025 180,826 29.34%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 27.71% 28.27% 26.46% 32.94% 31.26% 33.20% 29.08% -
ROE 5.63% 4.71% 5.78% 6.67% 6.17% 5.33% 4.90% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.26 21.82 27.29 31.57 29.78 22.62 16.84 41.26%
EPS 7.83 6.17 7.22 10.40 9.31 7.51 4.89 36.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.31 1.25 1.56 1.51 1.41 1.00 24.57%
Adjusted Per Share Value based on latest NOSH - 187,028
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.39 5.70 7.12 5.81 5.30 4.03 2.99 82.90%
EPS 2.05 1.61 1.88 1.91 1.66 1.34 0.87 77.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3635 0.3423 0.3263 0.2869 0.2687 0.251 0.1778 61.15%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.53 3.14 2.36 2.16 1.66 1.45 1.60 -
P/RPS 8.95 14.39 8.65 6.84 5.57 6.41 9.50 -3.90%
P/EPS 32.31 50.89 32.69 20.77 17.83 19.31 32.67 -0.73%
EY 3.09 1.96 3.06 4.81 5.61 5.18 3.06 0.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.40 1.89 1.38 1.10 1.03 1.60 8.97%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 20/05/04 16/02/04 13/11/03 20/08/03 20/05/03 21/02/03 -
Price 2.50 2.81 2.68 2.31 1.80 1.40 1.60 -
P/RPS 8.85 12.88 9.82 7.32 6.04 6.19 9.50 -4.61%
P/EPS 31.93 45.54 37.12 22.21 19.33 18.64 32.67 -1.51%
EY 3.13 2.20 2.69 4.50 5.17 5.36 3.06 1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.15 2.14 1.48 1.19 0.99 1.60 8.17%

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