[KSL] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -7.77%
YoY- 6.66%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 307,921 199,704 200,905 191,252 228,615 284,734 284,943 1.29%
PBT 130,217 168,374 125,315 116,609 102,578 122,187 102,661 4.03%
Tax -38,843 -37,763 -27,812 -31,236 -22,535 -21,005 -28,948 5.01%
NP 91,374 130,611 97,503 85,373 80,043 101,182 73,713 3.64%
-
NP to SH 91,374 130,611 97,503 85,373 80,043 101,182 73,713 3.64%
-
Tax Rate 29.83% 22.43% 22.19% 26.79% 21.97% 17.19% 28.20% -
Total Cost 216,547 69,093 103,402 105,879 148,572 183,552 211,230 0.41%
-
Net Worth 997,613 920,034 803,126 679,140 616,360 531,593 478,619 13.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 19,323 17,564 17,625 28,418 31,871 - -
Div Payout % - 14.79% 18.01% 20.65% 35.50% 31.50% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 997,613 920,034 803,126 679,140 616,360 531,593 478,619 13.00%
NOSH 386,671 386,569 386,118 351,886 352,206 265,796 265,899 6.43%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 29.67% 65.40% 48.53% 44.64% 35.01% 35.54% 25.87% -
ROE 9.16% 14.20% 12.14% 12.57% 12.99% 19.03% 15.40% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 79.63 51.66 52.03 54.35 64.91 107.12 107.16 -4.82%
EPS 23.63 33.79 25.25 24.26 22.73 38.07 27.72 -2.62%
DPS 0.00 5.00 4.55 5.00 8.07 12.00 0.00 -
NAPS 2.58 2.38 2.08 1.93 1.75 2.00 1.80 6.17%
Adjusted Per Share Value based on latest NOSH - 351,886
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 30.28 19.64 19.76 18.81 22.48 28.00 28.02 1.30%
EPS 8.99 12.84 9.59 8.40 7.87 9.95 7.25 3.64%
DPS 0.00 1.90 1.73 1.73 2.79 3.13 0.00 -
NAPS 0.981 0.9047 0.7898 0.6679 0.6061 0.5228 0.4707 13.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.40 1.91 1.39 1.06 1.00 2.68 1.37 -
P/RPS 1.76 3.70 2.67 1.95 1.54 2.50 1.28 5.44%
P/EPS 5.92 5.65 5.50 4.37 4.40 7.04 4.94 3.05%
EY 16.88 17.69 18.17 22.89 22.73 14.20 20.24 -2.97%
DY 0.00 2.62 3.27 4.72 8.07 4.48 0.00 -
P/NAPS 0.54 0.80 0.67 0.55 0.57 1.34 0.76 -5.53%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 24/08/10 25/08/09 25/08/08 27/08/07 21/08/06 -
Price 1.42 1.59 1.54 1.08 0.92 2.25 1.40 -
P/RPS 1.78 3.08 2.96 1.99 1.42 2.10 1.31 5.23%
P/EPS 6.01 4.71 6.10 4.45 4.05 5.91 5.05 2.94%
EY 16.64 21.25 16.40 22.46 24.70 16.92 19.80 -2.85%
DY 0.00 3.14 2.95 4.63 8.77 5.33 0.00 -
P/NAPS 0.55 0.67 0.74 0.56 0.53 1.13 0.78 -5.65%

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