[KSL] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	221,420	319,022	282,030	261,972	266,252	189,658	233,214	-0.86%
YoY %	-30.59%	13.12%	7.66%	-1.61%	40.39%	-18.68%	-	-
Horiz. %	94.94%	136.79%	120.93%	112.33%	114.17%	81.32%	100.00%	-
PBT	86,428	157,870	101,676	108,520	103,744	84,952	117,624	-5.00%
YoY %	-45.25%	55.27%	-6.31%	4.60%	22.12%	-27.78%	-	-
Horiz. %	73.48%	134.22%	86.44%	92.26%	88.20%	72.22%	100.00%	-
Tax	-22,540	-17,630	-28,878	-30,682	-29,312	-24,074	-34,026	-6.62%
YoY %	-27.85%	38.95%	5.88%	-4.67%	-21.76%	29.25%	-	-
Horiz. %	66.24%	51.81%	84.87%	90.17%	86.15%	70.75%	100.00%	-
NP	63,888	140,240	72,798	77,838	74,432	60,878	83,598	-4.37%
YoY %	-54.44%	92.64%	-6.47%	4.58%	22.26%	-27.18%	-	-
Horiz. %	76.42%	167.76%	87.08%	93.11%	89.04%	72.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,988	140,240	72,798	77,838	74,432	60,878	83,598	-4.35%
YoY %	-54.37%	92.64%	-6.47%	4.58%	22.26%	-27.18%	-	-
Horiz. %	76.54%	167.76%	87.08%	93.11%	89.04%	72.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.08%	11.17%	28.40%	28.27%	28.25%	28.34%	28.93%	-
YoY %	133.48%	-60.67%	0.46%	0.07%	-0.32%	-2.04%	-	-
Horiz. %	90.15%	38.61%	98.17%	97.72%	97.65%	97.96%	100.00%	-
Total Cost	157,532	178,782	209,232	184,134	191,820	128,780	149,616	0.86%
YoY %	-11.89%	-14.55%	13.63%	-4.01%	48.95%	-13.93%	-	-
Horiz. %	105.29%	119.49%	139.85%	123.07%	128.21%	86.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	616,624	558,407	478,235	425,344	369,237	273,263	231,138	17.74%
YoY %	10.43%	16.76%	12.43%	15.20%	35.12%	18.23%	-	-
Horiz. %	266.78%	241.59%	206.90%	184.02%	159.75%	118.23%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	616,624	558,407	478,235	425,344	369,237	273,263	231,138	17.74%
YoY %	10.43%	16.76%	12.43%	15.20%	35.12%	18.23%	-	-
Horiz. %	266.78%	241.59%	206.90%	184.02%	159.75%	118.23%	100.00%	-
NOSH	352,356	265,908	265,686	265,840	265,638	180,969	176,441	12.20%
YoY %	32.51%	0.08%	-0.06%	0.08%	46.79%	2.57%	-	-
Horiz. %	199.70%	150.71%	150.58%	150.67%	150.55%	102.57%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	28.85%	43.96%	25.81%	29.71%	27.96%	32.10%	35.85%	-
YoY %	-34.37%	70.32%	-13.13%	6.26%	-12.90%	-10.46%	-	-
Horiz. %	80.47%	122.62%	71.99%	82.87%	77.99%	89.54%	100.00%	-
ROE	10.38%	25.11%	15.22%	18.30%	20.16%	22.28%	36.17%	-
YoY %	-58.66%	64.98%	-16.83%	-9.23%	-9.52%	-38.40%	-	-
Horiz. %	28.70%	69.42%	42.08%	50.59%	55.74%	61.60%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	62.84	119.97	106.15	98.54	100.23	104.80	132.18	-11.64%
YoY %	-47.62%	13.02%	7.72%	-1.69%	-4.36%	-20.71%	-	-
Horiz. %	47.54%	90.76%	80.31%	74.55%	75.83%	79.29%	100.00%	-
EPS	18.16	52.74	27.40	29.28	28.02	33.64	47.38	-14.75%
YoY %	-65.57%	92.48%	-6.42%	4.50%	-16.71%	-29.00%	-	-
Horiz. %	38.33%	111.31%	57.83%	61.80%	59.14%	71.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.75	2.10	1.80	1.60	1.39	1.51	1.31	4.94%
YoY %	-16.67%	16.67%	12.50%	15.11%	-7.95%	15.27%	-	-
Horiz. %	133.59%	160.31%	137.40%	122.14%	106.11%	115.27%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 265,779
RPS	21.34	30.75	27.18	25.25	25.66	18.28	22.48	-0.86%
YoY %	-30.60%	13.13%	7.64%	-1.60%	40.37%	-18.68%	-	-
Horiz. %	94.93%	136.79%	120.91%	112.32%	114.15%	81.32%	100.00%	-
EPS	6.17	13.52	7.02	7.50	7.17	5.87	8.06	-4.35%
YoY %	-54.36%	92.59%	-6.40%	4.60%	22.15%	-27.17%	-	-
Horiz. %	76.55%	167.74%	87.10%	93.05%	88.96%	72.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5943	0.5382	0.4609	0.41	0.3559	0.2634	0.2228	17.74%
YoY %	10.42%	16.77%	12.41%	15.20%	35.12%	18.22%	-	-
Horiz. %	266.74%	241.56%	206.87%	184.02%	159.74%	118.22%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.00	2.68	1.37	1.88	2.53	1.66	1.75	-
P/RPS	1.59	2.23	1.29	1.91	2.52	1.58	1.32	3.14%
YoY %	-28.70%	72.87%	-32.46%	-24.21%	59.49%	19.70%	-	-
Horiz. %	120.45%	168.94%	97.73%	144.70%	190.91%	119.70%	100.00%	-
P/EPS	5.51	5.08	5.00	6.42	9.03	4.93	3.69	6.90%
YoY %	8.46%	1.60%	-22.12%	-28.90%	83.16%	33.60%	-	-
Horiz. %	149.32%	137.67%	135.50%	173.98%	244.72%	133.60%	100.00%	-
EY	18.16	19.68	20.00	15.57	11.08	20.27	27.07	-6.43%
YoY %	-7.72%	-1.60%	28.45%	40.52%	-45.34%	-25.12%	-	-
Horiz. %	67.09%	72.70%	73.88%	57.52%	40.93%	74.88%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.57	1.28	0.76	1.18	1.82	1.10	1.34	-13.26%
YoY %	-55.47%	68.42%	-35.59%	-35.16%	65.45%	-17.91%	-	-
Horiz. %	42.54%	95.52%	56.72%	88.06%	135.82%	82.09%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	25/08/08	27/08/07	21/08/06	23/08/05	20/08/04	20/08/03	19/08/02	-
Price	0.92	2.25	1.40	1.94	2.50	1.80	1.79	-
P/RPS	1.46	1.88	1.32	1.97	2.49	1.72	1.35	1.31%
YoY %	-22.34%	42.42%	-32.99%	-20.88%	44.77%	27.41%	-	-
Horiz. %	108.15%	139.26%	97.78%	145.93%	184.44%	127.41%	100.00%	-
P/EPS	5.07	4.27	5.11	6.63	8.92	5.35	3.78	5.01%
YoY %	18.74%	-16.44%	-22.93%	-25.67%	66.73%	41.53%	-	-
Horiz. %	134.13%	112.96%	135.19%	175.40%	235.98%	141.53%	100.00%	-
EY	19.74	23.44	19.57	15.09	11.21	18.69	26.47	-4.76%
YoY %	-15.78%	19.78%	29.69%	34.61%	-40.02%	-29.39%	-	-
Horiz. %	74.57%	88.55%	73.93%	57.01%	42.35%	70.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	1.07	0.78	1.21	1.80	1.19	1.37	-14.62%
YoY %	-50.47%	37.18%	-35.54%	-32.78%	51.26%	-13.14%	-	-
Horiz. %	38.69%	78.10%	56.93%	88.32%	131.39%	86.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos