[KSL] YoY Cumulative 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
Cumulative Result
Revenue	53,536	45,653	49,797	103,297	68,448	66,985	57,994	-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	22,225	22,763	20,038	58,210	25,572	26,665	22,846	-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	-6,156	-5,785	-5,126	-3,267	-7,201	-7,520	-6,450	-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	16,069	16,978	14,912	54,943	18,371	19,145	16,396	-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	16,069	16,978	14,912	54,943	18,371	19,145	16,396	-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	37,467	28,675	34,885	48,354	50,077	47,840	41,598	-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	2.17%	2.54%	2.49%	10.09%	3.99%	4.74%	4.71%	-
YoY %	-14.57%	2.01%	-75.32%	152.88%	-15.82%	0.64%	-	-
Horiz. %	46.07%	53.93%	52.87%	214.23%	84.71%	100.64%	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	14.76	12.96	14.06	38.88	25.75	25.19	21.82	-6.30%
YoY %	13.89%	-7.82%	-63.84%	50.99%	2.22%	15.44%	-	-
Horiz. %	67.64%	59.40%	64.44%	178.19%	118.01%	115.44%	100.00%	-
EPS	4.43	4.82	4.21	20.68	6.91	7.20	6.17	-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	5.16	4.40	4.80	9.96	6.60	6.46	5.59	-1.32%
YoY %	17.27%	-8.33%	-51.81%	50.91%	2.17%	15.56%	-	-
Horiz. %	92.31%	78.71%	85.87%	178.18%	118.07%	115.56%	100.00%	-
EPS	1.55	1.64	1.44	5.30	1.77	1.85	1.58	-0.31%
YoY %	-5.49%	13.89%	-72.83%	199.44%	-4.32%	17.09%	-	-
Horiz. %	98.10%	103.80%	91.14%	335.44%	112.03%	117.09%	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	10.03	4.63	7.11	4.99	5.40	8.06	14.39	-5.83%
YoY %	116.63%	-34.88%	42.48%	-7.59%	-33.00%	-43.99%	-	-
Horiz. %	69.70%	32.18%	49.41%	34.68%	37.53%	56.01%	100.00%	-
P/EPS	33.41	12.45	23.75	9.38	20.12	28.19	50.89	-6.77%
YoY %	168.35%	-47.58%	153.20%	-53.38%	-28.63%	-44.61%	-	-
Horiz. %	65.65%	24.46%	46.67%	18.43%	39.54%	55.39%	100.00%	-
EY	2.99	8.03	4.21	10.66	4.97	3.55	1.96	7.28%
YoY %	-62.76%	90.74%	-60.51%	114.49%	40.00%	81.12%	-	-
Horiz. %	152.55%	409.69%	214.80%	543.88%	253.57%	181.12%	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	8.27	6.71	8.46	6.56	5.63	7.94	12.88	-7.11%
YoY %	23.25%	-20.69%	28.96%	16.52%	-29.09%	-38.35%	-	-
Horiz. %	64.21%	52.10%	65.68%	50.93%	43.71%	61.65%	100.00%	-
P/EPS	27.54	18.05	28.27	12.33	20.98	27.78	45.54	-8.03%
YoY %	52.58%	-36.15%	129.28%	-41.23%	-24.48%	-39.00%	-	-
Horiz. %	60.47%	39.64%	62.08%	27.08%	46.07%	61.00%	100.00%	-
EY	3.63	5.54	3.54	8.11	4.77	3.60	2.20	8.70%
YoY %	-34.48%	56.50%	-56.35%	70.02%	32.50%	63.64%	-	-
Horiz. %	165.00%	251.82%	160.91%	368.64%	216.82%	163.64%	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