[KSL] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	214,144	182,612	199,188	413,188	273,792	267,940	231,976	-1.32%
YoY %	17.27%	-8.32%	-51.79%	50.91%	2.18%	15.50%	-	-
Horiz. %	92.31%	78.72%	85.87%	178.12%	118.03%	115.50%	100.00%	-
PBT	88,900	91,052	80,152	232,840	102,288	106,660	91,384	-0.45%
YoY %	-2.36%	13.60%	-65.58%	127.63%	-4.10%	16.72%	-	-
Horiz. %	97.28%	99.64%	87.71%	254.79%	111.93%	116.72%	100.00%	-
Tax	-24,624	-23,140	-20,504	-13,068	-28,804	-30,080	-25,800	-0.77%
YoY %	-6.41%	-12.86%	-56.90%	54.63%	4.24%	-16.59%	-	-
Horiz. %	95.44%	89.69%	79.47%	50.65%	111.64%	116.59%	100.00%	-
NP	64,276	67,912	59,648	219,772	73,484	76,580	65,584	-0.33%
YoY %	-5.35%	13.85%	-72.86%	199.07%	-4.04%	16.77%	-	-
Horiz. %	98.01%	103.55%	90.95%	335.10%	112.05%	116.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,276	67,912	59,648	219,772	73,484	76,580	65,584	-0.33%
YoY %	-5.35%	13.85%	-72.86%	199.07%	-4.04%	16.77%	-	-
Horiz. %	98.01%	103.55%	90.95%	335.10%	112.05%	116.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.70%	25.41%	25.58%	5.61%	28.16%	28.20%	28.23%	-
YoY %	9.01%	-0.66%	355.97%	-80.08%	-0.14%	-0.11%	-	-
Horiz. %	98.12%	90.01%	90.61%	19.87%	99.75%	99.89%	100.00%	-
Total Cost	149,868	114,700	139,540	193,416	200,308	191,360	166,392	-1.72%
YoY %	30.66%	-17.80%	-27.85%	-3.44%	4.68%	15.01%	-	-
Horiz. %	90.07%	68.93%	83.86%	116.24%	120.38%	115.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	739,972	669,257	598,605	544,647	459,939	404,172	348,116	13.38%
YoY %	10.57%	11.80%	9.91%	18.42%	13.80%	16.10%	-	-
Horiz. %	212.56%	192.25%	171.96%	156.46%	132.12%	116.10%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	739,972	669,257	598,605	544,647	459,939	404,172	348,116	13.38%
YoY %	10.57%	11.80%	9.91%	18.42%	13.80%	16.10%	-	-
Horiz. %	212.56%	192.25%	171.96%	156.46%	132.12%	116.10%	100.00%	-
NOSH	362,731	352,240	354,204	265,681	265,861	265,902	265,737	5.32%
YoY %	2.98%	-0.55%	33.32%	-0.07%	-0.02%	0.06%	-	-
Horiz. %	136.50%	132.55%	133.29%	99.98%	100.05%	100.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	30.02%	37.19%	29.95%	53.19%	26.84%	28.58%	28.27%	-
YoY %	-19.28%	24.17%	-43.69%	98.17%	-6.09%	1.10%	-	-
Horiz. %	106.19%	131.55%	105.94%	188.15%	94.94%	101.10%	100.00%	-
ROE	8.69%	10.15%	9.96%	40.35%	15.98%	18.95%	18.84%	-
YoY %	-14.38%	1.91%	-75.32%	152.50%	-15.67%	0.58%	-	-
Horiz. %	46.13%	53.87%	52.87%	214.17%	84.82%	100.58%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	59.04	51.84	56.24	155.52	102.98	100.77	87.30	-6.30%
YoY %	13.89%	-7.82%	-63.84%	51.02%	2.19%	15.43%	-	-
Horiz. %	67.63%	59.38%	64.42%	178.14%	117.96%	115.43%	100.00%	-
EPS	17.72	19.28	16.84	82.72	27.64	28.80	24.68	-5.36%
YoY %	-8.09%	14.49%	-79.64%	199.28%	-4.03%	16.69%	-	-
Horiz. %	71.80%	78.12%	68.23%	335.17%	111.99%	116.69%	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	2.04	1.90	1.69	2.05	1.73	1.52	1.31	7.65%
YoY %	7.37%	12.43%	-17.56%	18.50%	13.82%	16.03%	-	-
Horiz. %	155.73%	145.04%	129.01%	156.49%	132.06%	116.03%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 265,681
RPS	20.64	17.60	19.20	39.83	26.39	25.83	22.36	-1.32%
YoY %	17.27%	-8.33%	-51.80%	50.93%	2.17%	15.52%	-	-
Horiz. %	92.31%	78.71%	85.87%	178.13%	118.02%	115.52%	100.00%	-
EPS	6.20	6.55	5.75	21.18	7.08	7.38	6.32	-0.31%
YoY %	-5.34%	13.91%	-72.85%	199.15%	-4.07%	16.77%	-	-
Horiz. %	98.10%	103.64%	90.98%	335.13%	112.03%	116.77%	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	0.7132	0.6451	0.577	0.525	0.4433	0.3896	0.3355	13.38%
YoY %	10.56%	11.80%	9.90%	18.43%	13.78%	16.13%	-	-
Horiz. %	212.58%	192.28%	171.98%	156.48%	132.13%	116.13%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.48	0.60	1.00	1.94	1.39	2.03	3.14	-
P/RPS	2.51	1.16	1.78	1.25	1.35	2.01	3.60	-5.83%
YoY %	116.38%	-34.83%	42.40%	-7.41%	-32.84%	-44.17%	-	-
Horiz. %	69.72%	32.22%	49.44%	34.72%	37.50%	55.83%	100.00%	-
P/EPS	8.35	3.11	5.94	2.35	5.03	7.05	12.72	-6.77%
YoY %	168.49%	-47.64%	152.77%	-53.28%	-28.65%	-44.58%	-	-
Horiz. %	65.64%	24.45%	46.70%	18.47%	39.54%	55.42%	100.00%	-
EY	11.97	32.13	16.84	42.64	19.88	14.19	7.86	7.25%
YoY %	-62.75%	90.80%	-60.51%	114.49%	40.10%	80.53%	-	-
Horiz. %	152.29%	408.78%	214.25%	542.49%	252.93%	180.53%	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	0.73	0.32	0.59	0.95	0.80	1.34	2.40	-17.98%
YoY %	128.12%	-45.76%	-37.89%	18.75%	-40.30%	-44.17%	-	-
Horiz. %	30.42%	13.33%	24.58%	39.58%	33.33%	55.83%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	25/05/10	26/05/09	26/05/08	31/05/07	22/05/06	24/05/05	20/05/04	-
Price	1.22	0.87	1.19	2.55	1.45	2.00	2.81	-
P/RPS	2.07	1.68	2.12	1.64	1.41	1.98	3.22	-7.09%
YoY %	23.21%	-20.75%	29.27%	16.31%	-28.79%	-38.51%	-	-
Horiz. %	64.29%	52.17%	65.84%	50.93%	43.79%	61.49%	100.00%	-
P/EPS	6.88	4.51	7.07	3.08	5.25	6.94	11.39	-8.05%
YoY %	52.55%	-36.21%	129.55%	-41.33%	-24.35%	-39.07%	-	-
Horiz. %	60.40%	39.60%	62.07%	27.04%	46.09%	60.93%	100.00%	-
EY	14.52	22.16	14.15	32.44	19.06	14.40	8.78	8.74%
YoY %	-34.48%	56.61%	-56.38%	70.20%	32.36%	64.01%	-	-
Horiz. %	165.38%	252.39%	161.16%	369.48%	217.08%	164.01%	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	0.60	0.46	0.70	1.24	0.84	1.32	2.15	-19.15%
YoY %	30.43%	-34.29%	-43.55%	47.62%	-36.36%	-38.60%	-	-
Horiz. %	27.91%	21.40%	32.56%	57.67%	39.07%	61.40%	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