[KSL] YoY Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Quarter Result
Revenue	206,435	216,799	118,672	80,961	40,402	54,617	62,182	22.12%
YoY %	-4.78%	82.69%	46.58%	100.39%	-26.03%	-12.17%	-	-
Horiz. %	331.99%	348.65%	190.85%	130.20%	64.97%	87.83%	100.00%	-
PBT	92,169	92,035	56,747	41,136	19,570	19,345	22,433	26.54%
YoY %	0.15%	62.18%	37.95%	110.20%	1.16%	-13.77%	-	-
Horiz. %	410.86%	410.27%	252.96%	183.37%	87.24%	86.23%	100.00%	-
Tax	-22,040	-23,639	-14,371	-11,119	-3,997	-5,731	-6,229	23.43%
YoY %	6.76%	-64.49%	-29.25%	-178.18%	30.26%	7.99%	-	-
Horiz. %	353.83%	379.50%	230.71%	178.50%	64.17%	92.01%	100.00%	-
NP	70,129	68,396	42,376	30,017	15,573	13,614	16,204	27.64%
YoY %	2.53%	61.40%	41.17%	92.75%	14.39%	-15.98%	-	-
Horiz. %	432.79%	422.09%	261.52%	185.24%	96.11%	84.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,129	68,396	42,376	30,017	15,573	13,614	16,204	27.64%
YoY %	2.53%	61.40%	41.17%	92.75%	14.39%	-15.98%	-	-
Horiz. %	432.79%	422.09%	261.52%	185.24%	96.11%	84.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.91%	25.68%	25.32%	27.03%	20.42%	29.63%	27.77%	-
YoY %	-6.89%	1.42%	-6.33%	32.37%	-31.08%	6.70%	-	-
Horiz. %	86.10%	92.47%	91.18%	97.34%	73.53%	106.70%	100.00%	-
Total Cost	136,306	148,403	76,296	50,944	24,829	41,003	45,978	19.84%
YoY %	-8.15%	94.51%	49.76%	105.18%	-39.45%	-10.82%	-	-
Horiz. %	296.46%	322.77%	165.94%	110.80%	54.00%	89.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,496,136	1,290,636	1,039,119	954,208	803,767	677,191	609,411	16.13%
YoY %	15.92%	24.20%	8.90%	18.72%	18.69%	11.12%	-	-
Horiz. %	245.51%	211.78%	170.51%	156.58%	131.89%	111.12%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	19,329	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Div Payout %	27.56%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	1,496,136	1,290,636	1,039,119	954,208	803,767	677,191	609,411	16.13%
YoY %	15.92%	24.20%	8.90%	18.72%	18.69%	11.12%	-	-
Horiz. %	245.51%	211.78%	170.51%	156.58%	131.89%	111.12%	100.00%	-
NOSH	386,598	386,418	386,289	386,319	386,426	350,876	352,260	1.56%
YoY %	0.05%	0.03%	-0.01%	-0.03%	10.13%	-0.39%	-	-
Horiz. %	109.75%	109.70%	109.66%	109.67%	109.70%	99.61%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	33.97%	31.55%	35.71%	37.08%	38.55%	24.93%	26.06%	-
YoY %	7.67%	-11.65%	-3.69%	-3.81%	54.63%	-4.34%	-	-
Horiz. %	130.35%	121.07%	137.03%	142.29%	147.93%	95.66%	100.00%	-
ROE	4.69%	5.30%	4.08%	3.15%	1.94%	2.01%	2.66%	-
YoY %	-11.51%	29.90%	29.52%	62.37%	-3.48%	-24.44%	-	-
Horiz. %	176.32%	199.25%	153.38%	118.42%	72.93%	75.56%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	53.40	56.10	30.72	20.96	10.46	15.57	17.65	20.25%
YoY %	-4.81%	82.62%	46.56%	100.38%	-32.82%	-11.78%	-	-
Horiz. %	302.55%	317.85%	174.05%	118.75%	59.26%	88.22%	100.00%	-
EPS	18.14	17.70	10.97	7.77	4.03	3.88	4.60	25.68%
YoY %	2.49%	61.35%	41.18%	92.80%	3.87%	-15.65%	-	-
Horiz. %	394.35%	384.78%	238.48%	168.91%	87.61%	84.35%	100.00%	-
DPS	5.00	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. %	100.00%	-	-	-	-	-	-	-
NAPS	3.87	3.34	2.69	2.47	2.08	1.93	1.73	14.35%
YoY %	15.87%	24.16%	8.91%	18.75%	7.77%	11.56%	-	-
Horiz. %	223.70%	193.06%	155.49%	142.77%	120.23%	111.56%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 386,319
RPS	19.90	20.90	11.44	7.80	3.89	5.26	5.99	22.14%
YoY %	-4.78%	82.69%	46.67%	100.51%	-26.05%	-12.19%	-	-
Horiz. %	332.22%	348.91%	190.98%	130.22%	64.94%	87.81%	100.00%	-
EPS	6.76	6.59	4.08	2.89	1.50	1.31	1.56	27.66%
YoY %	2.58%	61.52%	41.18%	92.67%	14.50%	-16.03%	-	-
Horiz. %	433.33%	422.44%	261.54%	185.26%	96.15%	83.97%	100.00%	-
DPS	1.86	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. %	100.00%	-	-	-	-	-	-	-
NAPS	1.442	1.244	1.0016	0.9197	0.7747	0.6527	0.5874	16.13%
YoY %	15.92%	24.20%	8.91%	18.72%	18.69%	11.12%	-	-
Horiz. %	245.49%	211.78%	170.51%	156.57%	131.89%	111.12%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	4.68	2.10	1.40	1.36	1.62	1.03	0.79	-
P/RPS	8.76	3.74	4.56	6.49	15.49	6.62	4.48	11.81%
YoY %	134.22%	-17.98%	-29.74%	-58.10%	133.99%	47.77%	-	-
Horiz. %	195.54%	83.48%	101.79%	144.87%	345.76%	147.77%	100.00%	-
P/EPS	25.80	11.86	12.76	17.50	40.20	26.55	17.17	7.01%
YoY %	117.54%	-7.05%	-27.09%	-56.47%	51.41%	54.63%	-	-
Horiz. %	150.26%	69.07%	74.32%	101.92%	234.13%	154.63%	100.00%	-
EY	3.88	8.43	7.84	5.71	2.49	3.77	5.82	-6.53%
YoY %	-53.97%	7.53%	37.30%	129.32%	-33.95%	-35.22%	-	-
Horiz. %	66.67%	144.85%	134.71%	98.11%	42.78%	64.78%	100.00%	-
DY	1.07	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. %	100.00%	-	-	-	-	-	-	-
P/NAPS	1.21	0.63	0.52	0.55	0.78	0.53	0.46	17.48%
YoY %	92.06%	21.15%	-5.45%	-29.49%	47.17%	15.22%	-	-
Horiz. %	263.04%	136.96%	113.04%	119.57%	169.57%	115.22%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	28/11/14	27/11/13	27/11/12	29/11/11	24/11/10	24/11/09	24/11/08	-
Price	4.54	2.04	1.45	1.38	1.52	1.20	0.68	-
P/RPS	8.50	3.64	4.72	6.58	14.54	7.71	3.85	14.10%
YoY %	133.52%	-22.88%	-28.27%	-54.75%	88.59%	100.26%	-	-
Horiz. %	220.78%	94.55%	122.60%	170.91%	377.66%	200.26%	100.00%	-
P/EPS	25.03	11.53	13.22	17.76	37.72	30.93	14.78	9.17%
YoY %	117.09%	-12.78%	-25.56%	-52.92%	21.95%	109.27%	-	-
Horiz. %	169.35%	78.01%	89.45%	120.16%	255.21%	209.27%	100.00%	-
EY	4.00	8.68	7.57	5.63	2.65	3.23	6.76	-8.37%
YoY %	-53.92%	14.66%	34.46%	112.45%	-17.96%	-52.22%	-	-
Horiz. %	59.17%	128.40%	111.98%	83.28%	39.20%	47.78%	100.00%	-
DY	1.10	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. %	100.00%	-	-	-	-	-	-	-
P/NAPS	1.17	0.61	0.54	0.56	0.73	0.62	0.39	20.08%
YoY %	91.80%	12.96%	-3.57%	-23.29%	17.74%	58.97%	-	-
Horiz. %	300.00%	156.41%	138.46%	143.59%	187.18%	158.97%	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