[KSL] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 3.29%
YoY- -5.02%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 60,913 56,214 72,567 64,001 75,132 53,878 55,376 1.59%
PBT 23,176 20,725 25,266 27,595 29,026 23,441 28,452 -3.35%
Tax -6,094 -5,548 -7,238 -7,821 -8,206 -6,597 -8,211 -4.84%
NP 17,082 15,177 18,028 19,774 20,820 16,844 20,241 -2.78%
-
NP to SH 17,082 15,177 18,028 19,774 20,820 16,844 20,241 -2.78%
-
Tax Rate 26.29% 26.77% 28.65% 28.34% 28.27% 28.14% 28.86% -
Total Cost 43,831 41,037 54,539 44,227 54,312 37,034 35,135 3.75%
-
Net Worth 616,360 558,173 478,619 425,247 369,601 273,194 237,170 17.23%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 616,360 558,173 478,619 425,247 369,601 273,194 237,170 17.23%
NOSH 352,206 265,796 265,899 265,779 265,900 180,923 181,046 11.71%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 28.04% 27.00% 24.84% 30.90% 27.71% 31.26% 36.55% -
ROE 2.77% 2.72% 3.77% 4.65% 5.63% 6.17% 8.53% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 17.29 21.15 27.29 24.08 28.26 29.78 30.59 -9.06%
EPS 4.85 5.71 6.78 7.44 7.83 9.31 11.18 -12.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 2.10 1.80 1.60 1.39 1.51 1.31 4.94%
Adjusted Per Share Value based on latest NOSH - 265,779
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 5.87 5.42 6.99 6.17 7.24 5.19 5.34 1.58%
EPS 1.65 1.46 1.74 1.91 2.01 1.62 1.95 -2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5941 0.538 0.4613 0.4099 0.3562 0.2633 0.2286 17.23%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.00 2.68 1.37 1.88 2.53 1.66 1.75 -
P/RPS 5.78 12.67 5.02 7.81 8.95 5.57 5.72 0.17%
P/EPS 20.62 46.94 20.21 25.27 32.31 17.83 15.65 4.69%
EY 4.85 2.13 4.95 3.96 3.09 5.61 6.39 -4.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.28 0.76 1.18 1.82 1.10 1.34 -13.26%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 27/08/07 21/08/06 23/08/05 20/08/04 20/08/03 19/08/02 -
Price 0.92 2.25 1.40 1.94 2.50 1.80 1.79 -
P/RPS 5.32 10.64 5.13 8.06 8.85 6.04 5.85 -1.56%
P/EPS 18.97 39.40 20.65 26.08 31.93 19.33 16.01 2.86%
EY 5.27 2.54 4.84 3.84 3.13 5.17 6.25 -2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.07 0.78 1.21 1.80 1.19 1.37 -14.62%

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