[KSK] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Cumulative Result
Revenue	865,191	566,722	285,185	1,166,335	870,062	572,113	278,639	112.98%
YoY %	52.67%	98.72%	-75.55%	34.05%	52.08%	105.32%	-	-
Horiz. %	310.51%	203.39%	102.35%	418.58%	312.25%	205.32%	100.00%	-
PBT	132,938	86,669	33,845	42,716	140,708	81,329	52,865	85.02%
YoY %	53.39%	156.08%	-20.77%	-69.64%	73.01%	53.84%	-	-
Horiz. %	251.47%	163.94%	64.02%	80.80%	266.16%	153.84%	100.00%	-
Tax	-39,540	-25,870	-10,084	-12,897	-42,141	-24,416	-15,678	85.38%
YoY %	-52.84%	-156.55%	21.81%	69.40%	-72.60%	-55.73%	-	-
Horiz. %	252.20%	165.01%	64.32%	82.26%	268.79%	155.73%	100.00%	-
NP	93,398	60,799	23,761	29,819	98,567	56,913	37,187	84.87%
YoY %	53.62%	155.88%	-20.32%	-69.75%	73.19%	53.05%	-	-
Horiz. %	251.16%	163.50%	63.90%	80.19%	265.06%	153.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,398	60,799	23,761	29,819	98,567	56,913	37,187	84.87%
YoY %	53.62%	155.88%	-20.32%	-69.75%	73.19%	53.05%	-	-
Horiz. %	251.16%	163.50%	63.90%	80.19%	265.06%	153.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.74%	29.85%	29.79%	30.19%	29.95%	30.02%	29.66%	-
YoY %	-0.37%	0.20%	-1.32%	0.80%	-0.23%	1.21%	-	-
Horiz. %	100.27%	100.64%	100.44%	101.79%	100.98%	101.21%	100.00%	-
Total Cost	771,793	505,923	261,424	1,136,516	771,495	515,200	241,452	117.14%
YoY %	52.55%	93.53%	-77.00%	47.31%	49.75%	113.38%	-	-
Horiz. %	319.65%	209.53%	108.27%	470.70%	319.52%	213.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	555,740	524,222	508,154	483,543	551,945	510,715	490,328	8.71%
YoY %	6.01%	3.16%	5.09%	-12.39%	8.07%	4.16%	-	-
Horiz. %	113.34%	106.91%	103.64%	98.62%	112.57%	104.16%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	27,434	27,472	-	135,602	135,473	135,600	135,402	-65.53%
YoY %	-0.14%	0.00%	-	0.10%	-0.09%	0.15%	-	-
Horiz. %	20.26%	20.29%	-	100.15%	100.05%	100.15%	100.00%	-
Div Payout %	29.37%	45.19%	-	454.75%	137.44%	238.26%	364.11%	-
YoY %	-35.01%	0.00%	-	230.87%	-42.32%	-34.56%	-	-
Horiz. %	8.07%	12.41%	-	124.89%	37.75%	65.44%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	555,740	524,222	508,154	483,543	551,945	510,715	490,328	8.71%
YoY %	6.01%	3.16%	5.09%	-12.39%	8.07%	4.16%	-	-
Horiz. %	113.34%	106.91%	103.64%	98.62%	112.57%	104.16%	100.00%	-
NOSH	1,499,165	1,501,209	1,503,860	1,501,686	1,500,258	1,501,662	1,499,475	-0.01%
YoY %	-0.14%	-0.18%	0.14%	0.10%	-0.09%	0.15%	-	-
Horiz. %	99.98%	100.12%	100.29%	100.15%	100.05%	100.15%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	10.80%	10.73%	8.33%	2.56%	11.33%	9.95%	13.35%	-
YoY %	0.65%	28.81%	225.39%	-77.41%	13.87%	-25.47%	-	-
Horiz. %	80.90%	80.37%	62.40%	19.18%	84.87%	74.53%	100.00%	-
ROE	16.81%	11.60%	4.68%	6.17%	17.86%	11.14%	7.58%	-
YoY %	44.91%	147.86%	-24.15%	-65.45%	60.32%	46.97%	-	-
Horiz. %	221.77%	153.03%	61.74%	81.40%	235.62%	146.97%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	57.71	37.75	18.96	77.67	57.99	38.10	18.58	113.02%
YoY %	52.87%	99.10%	-75.59%	33.94%	52.20%	105.06%	-	-
Horiz. %	310.60%	203.18%	102.05%	418.03%	312.11%	205.06%	100.00%	-
EPS	6.23	4.05	1.58	1.99	6.57	3.79	2.48	84.89%
YoY %	53.83%	156.33%	-20.60%	-69.71%	73.35%	52.82%	-	-
Horiz. %	251.21%	163.31%	63.71%	80.24%	264.92%	152.82%	100.00%	-
DPS	1.83	1.83	0.00	9.03	9.03	9.03	9.03	-65.53%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	20.27%	20.27%	0.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.3707	0.3492	0.3379	0.322	0.3679	0.3401	0.327	8.73%
YoY %	6.16%	3.34%	4.94%	-12.48%	8.17%	4.01%	-	-
Horiz. %	113.36%	106.79%	103.33%	98.47%	112.51%	104.01%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,498,800
RPS	59.45	38.94	19.60	80.14	59.78	39.31	19.15	112.95%
YoY %	52.67%	98.67%	-75.54%	34.06%	52.07%	105.27%	-	-
Horiz. %	310.44%	203.34%	102.35%	418.49%	312.17%	205.27%	100.00%	-
EPS	6.42	4.18	1.63	2.05	6.77	3.91	2.56	84.68%
YoY %	53.59%	156.44%	-20.49%	-69.72%	73.15%	52.73%	-	-
Horiz. %	250.78%	163.28%	63.67%	80.08%	264.45%	152.73%	100.00%	-
DPS	1.89	1.89	0.00	9.32	9.31	9.32	9.30	-65.46%
YoY %	0.00%	0.00%	0.00%	0.11%	-0.11%	0.22%	-	-
Horiz. %	20.32%	20.32%	0.00%	100.22%	100.11%	100.22%	100.00%	-
NAPS	0.3819	0.3602	0.3492	0.3322	0.3792	0.3509	0.3369	8.72%
YoY %	6.02%	3.15%	5.12%	-12.39%	8.06%	4.16%	-	-
Horiz. %	113.36%	106.92%	103.65%	98.60%	112.56%	104.16%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	1.11	1.12	1.14	1.25	1.25	1.23	1.10	-
P/RPS	1.92	2.97	6.01	1.61	2.16	3.23	5.92	-52.82%
YoY %	-35.35%	-50.58%	273.29%	-25.46%	-33.13%	-45.44%	-	-
Horiz. %	32.43%	50.17%	101.52%	27.20%	36.49%	54.56%	100.00%	-
P/EPS	17.82	27.65	72.15	62.95	19.03	32.45	44.35	-45.57%
YoY %	-35.55%	-61.68%	14.61%	230.79%	-41.36%	-26.83%	-	-
Horiz. %	40.18%	62.34%	162.68%	141.94%	42.91%	73.17%	100.00%	-
EY	5.61	3.62	1.39	1.59	5.26	3.08	2.25	83.97%
YoY %	54.97%	160.43%	-12.58%	-69.77%	70.78%	36.89%	-	-
Horiz. %	249.33%	160.89%	61.78%	70.67%	233.78%	136.89%	100.00%	-
DY	1.65	1.63	0.00	7.22	7.22	7.34	8.21	-65.72%
YoY %	1.23%	0.00%	0.00%	0.00%	-1.63%	-10.60%	-	-
Horiz. %	20.10%	19.85%	0.00%	87.94%	87.94%	89.40%	100.00%	-
P/NAPS	2.99	3.21	3.37	3.88	3.40	3.62	3.36	-7.48%
YoY %	-6.85%	-4.75%	-13.14%	14.12%	-6.08%	7.74%	-	-
Horiz. %	88.99%	95.54%	100.30%	115.48%	101.19%	107.74%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	07/05/07	08/02/07	08/11/06	29/08/06	15/05/06	20/02/06	09/11/05	-
Price	1.13	1.24	1.18	1.17	1.28	1.33	1.12	-
P/RPS	1.96	3.28	6.22	1.51	2.21	3.49	6.03	-52.75%
YoY %	-40.24%	-47.27%	311.92%	-31.67%	-36.68%	-42.12%	-	-
Horiz. %	32.50%	54.39%	103.15%	25.04%	36.65%	57.88%	100.00%	-
P/EPS	18.14	30.62	74.68	58.92	19.48	35.09	45.16	-45.58%
YoY %	-40.76%	-59.00%	26.75%	202.46%	-44.49%	-22.30%	-	-
Horiz. %	40.17%	67.80%	165.37%	130.47%	43.14%	77.70%	100.00%	-
EY	5.51	3.27	1.34	1.70	5.13	2.85	2.21	83.97%
YoY %	68.50%	144.03%	-21.18%	-66.86%	80.00%	28.96%	-	-
Horiz. %	249.32%	147.96%	60.63%	76.92%	232.13%	128.96%	100.00%	-
DY	1.62	1.48	0.00	7.72	7.05	6.79	8.06	-65.72%
YoY %	9.46%	0.00%	0.00%	9.50%	3.83%	-15.76%	-	-
Horiz. %	20.10%	18.36%	0.00%	95.78%	87.47%	84.24%	100.00%	-
P/NAPS	3.05	3.55	3.49	3.63	3.48	3.91	3.43	-7.53%
YoY %	-14.08%	1.72%	-3.86%	4.31%	-11.00%	13.99%	-	-
Horiz. %	88.92%	103.50%	101.75%	105.83%	101.46%	113.99%	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