[KSL] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 47.22%
YoY- 19.95%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 122,297 43,451 177,851 140,846 100,444 53,536 186,179 -24.49%
PBT 50,593 16,524 164,329 66,118 46,548 22,225 115,246 -42.32%
Tax -8,654 -3,655 -42,676 -17,564 -13,567 -6,156 -23,858 -49.23%
NP 41,939 12,869 121,653 48,554 32,981 16,069 91,388 -40.58%
-
NP to SH 41,939 12,869 121,653 48,554 32,981 16,069 91,388 -40.58%
-
Tax Rate 17.11% 22.12% 25.97% 26.56% 29.15% 27.70% 20.70% -
Total Cost 80,358 30,582 56,198 92,292 67,463 37,467 94,791 -10.45%
-
Net Worth 919,952 892,714 856,160 787,771 779,550 739,972 730,782 16.63%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 19,025 - - - 17,566 -
Div Payout % - - 15.64% - - - 19.22% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 919,952 892,714 856,160 787,771 779,550 739,972 730,782 16.63%
NOSH 386,534 386,456 380,515 378,736 374,784 362,731 351,337 6.59%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 34.29% 29.62% 68.40% 34.47% 32.84% 30.02% 49.09% -
ROE 4.56% 1.44% 14.21% 6.16% 4.23% 2.17% 12.51% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 31.64 11.24 46.74 37.19 26.80 14.76 52.99 -29.15%
EPS 10.85 3.33 31.97 12.82 8.80 4.43 26.01 -44.26%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.38 2.31 2.25 2.08 2.08 2.04 2.08 9.42%
Adjusted Per Share Value based on latest NOSH - 386,426
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.79 4.19 17.14 13.58 9.68 5.16 17.94 -24.46%
EPS 4.04 1.24 11.73 4.68 3.18 1.55 8.81 -40.61%
DPS 0.00 0.00 1.83 0.00 0.00 0.00 1.69 -
NAPS 0.8867 0.8604 0.8252 0.7593 0.7514 0.7132 0.7044 16.63%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.91 1.85 1.82 1.62 1.39 1.48 1.19 -
P/RPS 6.04 16.45 3.89 4.36 5.19 10.03 2.25 93.50%
P/EPS 17.60 55.56 5.69 12.64 15.80 33.41 4.57 146.30%
EY 5.68 1.80 17.57 7.91 6.33 2.99 21.86 -59.38%
DY 0.00 0.00 2.75 0.00 0.00 0.00 4.20 -
P/NAPS 0.80 0.80 0.81 0.78 0.67 0.73 0.57 25.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 27/05/11 25/02/11 24/11/10 24/08/10 25/05/10 25/02/10 -
Price 1.59 1.84 1.70 1.52 1.54 1.22 1.27 -
P/RPS 5.03 16.37 3.64 4.09 5.75 8.27 2.40 63.99%
P/EPS 14.65 55.26 5.32 11.86 17.50 27.54 4.88 108.52%
EY 6.82 1.81 18.81 8.43 5.71 3.63 20.48 -52.05%
DY 0.00 0.00 2.94 0.00 0.00 0.00 3.94 -
P/NAPS 0.67 0.80 0.76 0.73 0.74 0.60 0.61 6.47%

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