[KSL] YoY Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	215,025	83,450	78,846	46,908	40,065	60,913	56,214	25.03%
YoY %	157.67%	5.84%	68.09%	17.08%	-34.23%	8.36%	-	-
Horiz. %	382.51%	148.45%	140.26%	83.45%	71.27%	108.36%	100.00%	-
PBT	87,815	33,918	34,069	24,323	13,716	23,176	20,725	27.17%
YoY %	158.90%	-0.44%	40.07%	77.33%	-40.82%	11.83%	-	-
Horiz. %	423.72%	163.66%	164.39%	117.36%	66.18%	111.83%	100.00%	-
Tax	-21,132	-8,939	-4,999	-7,411	-3,828	-6,094	-5,548	24.94%
YoY %	-136.40%	-78.82%	32.55%	-93.60%	37.18%	-9.84%	-	-
Horiz. %	380.89%	161.12%	90.10%	133.58%	69.00%	109.84%	100.00%	-
NP	66,683	24,979	29,070	16,912	9,888	17,082	15,177	27.95%
YoY %	166.96%	-14.07%	71.89%	71.04%	-42.11%	12.55%	-	-
Horiz. %	439.37%	164.58%	191.54%	111.43%	65.15%	112.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,683	24,979	29,070	16,912	9,888	17,082	15,177	27.95%
YoY %	166.96%	-14.07%	71.89%	71.04%	-42.11%	12.55%	-	-
Horiz. %	439.37%	164.58%	191.54%	111.43%	65.15%	112.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.06%	26.35%	14.67%	30.47%	27.91%	26.29%	26.77%	-
YoY %	-8.69%	79.62%	-51.85%	9.17%	6.16%	-1.79%	-	-
Horiz. %	89.88%	98.43%	54.80%	113.82%	104.26%	98.21%	100.00%	-
Total Cost	148,342	58,471	49,776	29,996	30,177	43,831	41,037	23.85%
YoY %	153.70%	17.47%	65.94%	-0.60%	-31.15%	6.81%	-	-
Horiz. %	361.48%	142.48%	121.30%	73.10%	73.54%	106.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,220,847	997,613	920,034	803,126	679,140	616,360	558,173	13.91%
YoY %	22.38%	8.43%	14.56%	18.26%	10.19%	10.42%	-	-
Horiz. %	218.72%	178.73%	164.83%	143.88%	121.67%	110.42%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,220,847	997,613	920,034	803,126	679,140	616,360	558,173	13.91%
YoY %	22.38%	8.43%	14.56%	18.26%	10.19%	10.42%	-	-
Horiz. %	218.72%	178.73%	164.83%	143.88%	121.67%	110.42%	100.00%	-
NOSH	386,344	386,671	386,569	386,118	351,886	352,206	265,796	6.42%
YoY %	-0.08%	0.03%	0.12%	9.73%	-0.09%	32.51%	-	-
Horiz. %	145.35%	145.48%	145.44%	145.27%	132.39%	132.51%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	31.01%	29.93%	36.87%	36.05%	24.68%	28.04%	27.00%	-
YoY %	3.61%	-18.82%	2.27%	46.07%	-11.98%	3.85%	-	-
Horiz. %	114.85%	110.85%	136.56%	133.52%	91.41%	103.85%	100.00%	-
ROE	5.46%	2.50%	3.16%	2.11%	1.46%	2.77%	2.72%	-
YoY %	118.40%	-20.89%	49.76%	44.52%	-47.29%	1.84%	-	-
Horiz. %	200.74%	91.91%	116.18%	77.57%	53.68%	101.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	55.66	21.58	20.40	12.15	11.39	17.29	21.15	17.48%
YoY %	157.92%	5.78%	67.90%	6.67%	-34.12%	-18.25%	-	-
Horiz. %	263.17%	102.03%	96.45%	57.45%	53.85%	81.75%	100.00%	-
EPS	17.26	6.46	7.52	4.38	2.81	4.85	5.71	20.22%
YoY %	167.18%	-14.10%	71.69%	55.87%	-42.06%	-15.06%	-	-
Horiz. %	302.28%	113.13%	131.70%	76.71%	49.21%	84.94%	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	3.16	2.58	2.38	2.08	1.93	1.75	2.10	7.04%
YoY %	22.48%	8.40%	14.42%	7.77%	10.29%	-16.67%	-	-
Horiz. %	150.48%	122.86%	113.33%	99.05%	91.90%	83.33%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 386,118
RPS	21.15	8.21	7.75	4.61	3.94	5.99	5.53	25.02%
YoY %	157.61%	5.94%	68.11%	17.01%	-34.22%	8.32%	-	-
Horiz. %	382.46%	148.46%	140.14%	83.36%	71.25%	108.32%	100.00%	-
EPS	6.56	2.46	2.86	1.66	0.97	1.68	1.49	27.99%
YoY %	166.67%	-13.99%	72.29%	71.13%	-42.26%	12.75%	-	-
Horiz. %	440.27%	165.10%	191.95%	111.41%	65.10%	112.75%	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	1.2006	0.981	0.9047	0.7898	0.6679	0.6061	0.5489	13.91%
YoY %	22.39%	8.43%	14.55%	18.25%	10.20%	10.42%	-	-
Horiz. %	218.73%	178.72%	164.82%	143.89%	121.68%	110.42%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.00	1.40	1.91	1.39	1.06	1.00	2.68	-
P/RPS	3.59	6.49	9.36	11.44	9.31	5.78	12.67	-18.94%
YoY %	-44.68%	-30.66%	-18.18%	22.88%	61.07%	-54.38%	-	-
Horiz. %	28.33%	51.22%	73.88%	90.29%	73.48%	45.62%	100.00%	-
P/EPS	11.59	21.67	25.40	31.74	37.72	20.62	46.94	-20.77%
YoY %	-46.52%	-14.69%	-19.97%	-15.85%	82.93%	-56.07%	-	-
Horiz. %	24.69%	46.17%	54.11%	67.62%	80.36%	43.93%	100.00%	-
EY	8.63	4.61	3.94	3.15	2.65	4.85	2.13	26.23%
YoY %	87.20%	17.01%	25.08%	18.87%	-45.36%	127.70%	-	-
Horiz. %	405.16%	216.43%	184.98%	147.89%	124.41%	227.70%	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	0.63	0.54	0.80	0.67	0.55	0.57	1.28	-11.13%
YoY %	16.67%	-32.50%	19.40%	21.82%	-3.51%	-55.47%	-	-
Horiz. %	49.22%	42.19%	62.50%	52.34%	42.97%	44.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	28/08/12	23/08/11	24/08/10	25/08/09	25/08/08	27/08/07	-
Price	1.93	1.42	1.59	1.54	1.08	0.92	2.25	-
P/RPS	3.47	6.58	7.80	12.68	9.49	5.32	10.64	-17.02%
YoY %	-47.26%	-15.64%	-38.49%	33.61%	78.38%	-50.00%	-	-
Horiz. %	32.61%	61.84%	73.31%	119.17%	89.19%	50.00%	100.00%	-
P/EPS	11.18	21.98	21.14	35.16	38.43	18.97	39.40	-18.92%
YoY %	-49.14%	3.97%	-39.87%	-8.51%	102.58%	-51.85%	-	-
Horiz. %	28.38%	55.79%	53.65%	89.24%	97.54%	48.15%	100.00%	-
EY	8.94	4.55	4.73	2.84	2.60	5.27	2.54	23.31%
YoY %	96.48%	-3.81%	66.55%	9.23%	-50.66%	107.48%	-	-
Horiz. %	351.97%	179.13%	186.22%	111.81%	102.36%	207.48%	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	0.61	0.55	0.67	0.74	0.56	0.53	1.07	-8.93%
YoY %	10.91%	-17.91%	-9.46%	32.14%	5.66%	-50.47%	-	-
Horiz. %	57.01%	51.40%	62.62%	69.16%	52.34%	49.53%	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