[KSL] YoY Cumulative 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
Cumulative Result
Revenue	110,710	159,511	141,015	130,986	133,126	94,829	116,607	-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	43,214	78,935	50,838	54,260	51,872	42,476	58,812	-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	-11,270	-8,815	-14,439	-15,341	-14,656	-12,037	-17,013	-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	31,944	70,120	36,399	38,919	37,216	30,439	41,799	-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	31,994	70,120	36,399	38,919	37,216	30,439	41,799	-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	78,766	89,391	104,616	92,067	95,910	64,390	74,808	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	5.19%	12.56%	7.61%	9.15%	10.08%	11.14%	18.08%	-
YoY %	-58.68%	65.05%	-16.83%	-9.23%	-9.52%	-38.38%	-	-
Horiz. %	28.71%	69.47%	42.09%	50.61%	55.75%	61.62%	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	31.42	59.99	53.08	49.27	50.12	52.40	66.09	-11.64%
YoY %	-47.62%	13.02%	7.73%	-1.70%	-4.35%	-20.71%	-	-
Horiz. %	47.54%	90.77%	80.31%	74.55%	75.84%	79.29%	100.00%	-
EPS	9.08	26.37	13.70	14.64	14.01	16.82	23.69	-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	10.67	15.37	13.59	12.63	12.83	9.14	11.24	-0.86%
YoY %	-30.58%	13.10%	7.60%	-1.56%	40.37%	-18.68%	-	-
Horiz. %	94.93%	136.74%	120.91%	112.37%	114.15%	81.32%	100.00%	-
EPS	3.08	6.76	3.51	3.75	3.59	2.93	4.03	-4.37%
YoY %	-54.44%	92.59%	-6.40%	4.46%	22.53%	-27.30%	-	-
Horiz. %	76.43%	167.74%	87.10%	93.05%	89.08%	72.70%	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	3.18	4.47	2.58	3.82	5.05	3.17	2.65	3.08%
YoY %	-28.86%	73.26%	-32.46%	-24.36%	59.31%	19.62%	-	-
Horiz. %	120.00%	168.68%	97.36%	144.15%	190.57%	119.62%	100.00%	-
P/EPS	11.01	10.16	10.00	12.84	18.06	9.87	7.39	6.86%
YoY %	8.37%	1.60%	-22.12%	-28.90%	82.98%	33.56%	-	-
Horiz. %	148.99%	137.48%	135.32%	173.75%	244.38%	133.56%	100.00%	-
EY	9.08	9.84	10.00	7.79	5.54	10.13	13.54	-6.43%
YoY %	-7.72%	-1.60%	28.37%	40.61%	-45.31%	-25.18%	-	-
Horiz. %	67.06%	72.67%	73.86%	57.53%	40.92%	74.82%	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	2.93	3.75	2.64	3.94	4.99	3.44	2.71	1.30%
YoY %	-21.87%	42.05%	-32.99%	-21.04%	45.06%	26.94%	-	-
Horiz. %	108.12%	138.38%	97.42%	145.39%	184.13%	126.94%	100.00%	-
P/EPS	10.13	8.53	10.22	13.25	17.84	10.70	7.56	4.99%
YoY %	18.76%	-16.54%	-22.87%	-25.73%	66.73%	41.53%	-	-
Horiz. %	133.99%	112.83%	135.19%	175.26%	235.98%	141.53%	100.00%	-
EY	9.87	11.72	9.79	7.55	5.60	9.34	13.23	-4.76%
YoY %	-15.78%	19.71%	29.67%	34.82%	-40.04%	-29.40%	-	-
Horiz. %	74.60%	88.59%	74.00%	57.07%	42.33%	70.60%	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