[KSL] YoY TTM Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	199,704	200,905	191,252	228,615	284,734	284,943	250,881	-3.72%
YoY %	-0.60%	5.05%	-16.34%	-19.71%	-0.07%	13.58%	-	-
Horiz. %	79.60%	80.08%	76.23%	91.12%	113.49%	113.58%	100.00%	-
PBT	168,374	125,315	116,609	102,578	122,187	102,661	100,772	8.92%
YoY %	34.36%	7.47%	13.68%	-16.05%	19.02%	1.87%	-	-
Horiz. %	167.08%	124.35%	115.72%	101.79%	121.25%	101.87%	100.00%	-
Tax	-37,763	-27,812	-31,236	-22,535	-21,005	-28,948	-27,422	5.47%
YoY %	-35.78%	10.96%	-38.61%	-7.28%	27.44%	-5.56%	-	-
Horiz. %	137.71%	101.42%	113.91%	82.18%	76.60%	105.56%	100.00%	-
NP	130,611	97,503	85,373	80,043	101,182	73,713	73,350	10.08%
YoY %	33.96%	14.21%	6.66%	-20.89%	37.26%	0.49%	-	-
Horiz. %	178.07%	132.93%	116.39%	109.12%	137.94%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	130,611	97,503	85,373	80,043	101,182	73,713	73,350	10.08%
YoY %	33.96%	14.21%	6.66%	-20.89%	37.26%	0.49%	-	-
Horiz. %	178.07%	132.93%	116.39%	109.12%	137.94%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	22.19%	26.79%	21.97%	17.19%	28.20%	27.21%	-
YoY %	1.08%	-17.17%	21.94%	27.81%	-39.04%	3.64%	-	-
Horiz. %	82.43%	81.55%	98.46%	80.74%	63.18%	103.64%	100.00%	-
Total Cost	69,093	103,402	105,879	148,572	183,552	211,230	177,531	-14.54%
YoY %	-33.18%	-2.34%	-28.74%	-19.06%	-13.10%	18.98%	-	-
Horiz. %	38.92%	58.24%	59.64%	83.69%	103.39%	118.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	920,034	803,126	679,140	616,360	531,593	478,619	425,247	13.71%
YoY %	14.56%	18.26%	10.19%	15.95%	11.07%	12.55%	-	-
Horiz. %	216.35%	188.86%	159.70%	144.94%	125.01%	112.55%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	19,323	17,564	17,625	28,418	31,871	-	-	-
YoY %	10.01%	-0.35%	-37.98%	-10.83%	0.00%	-	-	-
Horiz. %	60.63%	55.11%	55.30%	89.17%	100.00%	-	-	-
Div Payout %	14.79%	18.01%	20.65%	35.50%	31.50%	-	-	-
YoY %	-17.88%	-12.78%	-41.83%	12.70%	0.00%	-	-	-
Horiz. %	46.95%	57.17%	65.56%	112.70%	100.00%	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	920,034	803,126	679,140	616,360	531,593	478,619	425,247	13.71%
YoY %	14.56%	18.26%	10.19%	15.95%	11.07%	12.55%	-	-
Horiz. %	216.35%	188.86%	159.70%	144.94%	125.01%	112.55%	100.00%	-
NOSH	386,569	386,118	351,886	352,206	265,796	265,899	265,779	6.44%
YoY %	0.12%	9.73%	-0.09%	32.51%	-0.04%	0.05%	-	-
Horiz. %	145.45%	145.28%	132.40%	132.52%	100.01%	100.05%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	65.40%	48.53%	44.64%	35.01%	35.54%	25.87%	29.24%	-
YoY %	34.76%	8.71%	27.51%	-1.49%	37.38%	-11.53%	-	-
Horiz. %	223.67%	165.97%	152.67%	119.73%	121.55%	88.47%	100.00%	-
ROE	14.20%	12.14%	12.57%	12.99%	19.03%	15.40%	17.25%	-
YoY %	16.97%	-3.42%	-3.23%	-31.74%	23.57%	-10.72%	-	-
Horiz. %	82.32%	70.38%	72.87%	75.30%	110.32%	89.28%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	51.66	52.03	54.35	64.91	107.12	107.16	94.39	-9.55%
YoY %	-0.71%	-4.27%	-16.27%	-39.40%	-0.04%	13.53%	-	-
Horiz. %	54.73%	55.12%	57.58%	68.77%	113.49%	113.53%	100.00%	-
EPS	33.79	25.25	24.26	22.73	38.07	27.72	27.60	3.42%
YoY %	33.82%	4.08%	6.73%	-40.29%	37.34%	0.43%	-	-
Horiz. %	122.43%	91.49%	87.90%	82.36%	137.93%	100.43%	100.00%	-
DPS	5.00	4.55	5.00	8.07	12.00	0.00	0.00	-
YoY %	9.89%	-9.00%	-38.04%	-32.75%	0.00%	0.00%	-	-
Horiz. %	41.67%	37.92%	41.67%	67.25%	100.00%	-	-	-
NAPS	2.38	2.08	1.93	1.75	2.00	1.80	1.60	6.83%
YoY %	14.42%	7.77%	10.29%	-12.50%	11.11%	12.50%	-	-
Horiz. %	148.75%	130.00%	120.62%	109.38%	125.00%	112.50%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 352,206
RPS	19.64	19.76	18.81	22.48	28.00	28.02	24.67	-3.72%
YoY %	-0.61%	5.05%	-16.33%	-19.71%	-0.07%	13.58%	-	-
Horiz. %	79.61%	80.10%	76.25%	91.12%	113.50%	113.58%	100.00%	-
EPS	12.84	9.59	8.40	7.87	9.95	7.25	7.21	10.09%
YoY %	33.89%	14.17%	6.73%	-20.90%	37.24%	0.55%	-	-
Horiz. %	178.09%	133.01%	116.50%	109.15%	138.00%	100.55%	100.00%	-
DPS	1.90	1.73	1.73	2.79	3.13	0.00	0.00	-
YoY %	9.83%	0.00%	-37.99%	-10.86%	0.00%	0.00%	-	-
Horiz. %	60.70%	55.27%	55.27%	89.14%	100.00%	-	-	-
NAPS	0.9047	0.7898	0.6679	0.6061	0.5228	0.4707	0.4182	13.71%
YoY %	14.55%	18.25%	10.20%	15.93%	11.07%	12.55%	-	-
Horiz. %	216.33%	188.86%	159.71%	144.93%	125.01%	112.55%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.91	1.39	1.06	1.00	2.68	1.37	1.88	-
P/RPS	3.70	2.67	1.95	1.54	2.50	1.28	1.99	10.88%
YoY %	38.58%	36.92%	26.62%	-38.40%	95.31%	-35.68%	-	-
Horiz. %	185.93%	134.17%	97.99%	77.39%	125.63%	64.32%	100.00%	-
P/EPS	5.65	5.50	4.37	4.40	7.04	4.94	6.81	-3.06%
YoY %	2.73%	25.86%	-0.68%	-37.50%	42.51%	-27.46%	-	-
Horiz. %	82.97%	80.76%	64.17%	64.61%	103.38%	72.54%	100.00%	-
EY	17.69	18.17	22.89	22.73	14.20	20.24	14.68	3.15%
YoY %	-2.64%	-20.62%	0.70%	60.07%	-29.84%	37.87%	-	-
Horiz. %	120.50%	123.77%	155.93%	154.84%	96.73%	137.87%	100.00%	-
DY	2.62	3.27	4.72	8.07	4.48	0.00	0.00	-
YoY %	-19.88%	-30.72%	-41.51%	80.13%	0.00%	0.00%	-	-
Horiz. %	58.48%	72.99%	105.36%	180.13%	100.00%	-	-	-
P/NAPS	0.80	0.67	0.55	0.57	1.34	0.76	1.18	-6.26%
YoY %	19.40%	21.82%	-3.51%	-57.46%	76.32%	-35.59%	-	-
Horiz. %	67.80%	56.78%	46.61%	48.31%	113.56%	64.41%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	24/08/10	25/08/09	25/08/08	27/08/07	21/08/06	23/08/05	-
Price	1.59	1.54	1.08	0.92	2.25	1.40	1.94	-
P/RPS	3.08	2.96	1.99	1.42	2.10	1.31	2.06	6.93%
YoY %	4.05%	48.74%	40.14%	-32.38%	60.31%	-36.41%	-	-
Horiz. %	149.51%	143.69%	96.60%	68.93%	101.94%	63.59%	100.00%	-
P/EPS	4.71	6.10	4.45	4.05	5.91	5.05	7.03	-6.45%
YoY %	-22.79%	37.08%	9.88%	-31.47%	17.03%	-28.17%	-	-
Horiz. %	67.00%	86.77%	63.30%	57.61%	84.07%	71.83%	100.00%	-
EY	21.25	16.40	22.46	24.70	16.92	19.80	14.23	6.90%
YoY %	29.57%	-26.98%	-9.07%	45.98%	-14.55%	39.14%	-	-
Horiz. %	149.33%	115.25%	157.84%	173.58%	118.90%	139.14%	100.00%	-
DY	3.14	2.95	4.63	8.77	5.33	0.00	0.00	-
YoY %	6.44%	-36.29%	-47.21%	64.54%	0.00%	0.00%	-	-
Horiz. %	58.91%	55.35%	86.87%	164.54%	100.00%	-	-	-
P/NAPS	0.67	0.74	0.56	0.53	1.13	0.78	1.21	-9.37%
YoY %	-9.46%	32.14%	5.66%	-53.10%	44.87%	-35.54%	-	-
Horiz. %	55.37%	61.16%	46.28%	43.80%	93.39%	64.46%	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