[KSL] QoQ TTM Result on 30-Jun-2015 [#2]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
TTM Result
Revenue	576,110	686,108	757,207	813,517	856,939	801,026	748,530	-16.00%
YoY %	-16.03%	-9.39%	-6.92%	-5.07%	6.98%	7.01%	-	-
Horiz. %	76.97%	91.66%	101.16%	108.68%	114.48%	107.01%	100.00%	-
PBT	284,932	338,549	421,941	448,666	461,169	431,800	289,325	-1.01%
YoY %	-15.84%	-19.76%	-5.96%	-2.71%	6.80%	49.24%	-	-
Horiz. %	98.48%	117.01%	145.84%	155.07%	159.39%	149.24%	100.00%	-
Tax	-57,998	-72,490	-87,592	-94,802	-97,402	-89,483	-80,370	-19.53%
YoY %	19.99%	17.24%	7.61%	2.67%	-8.85%	-11.34%	-	-
Horiz. %	72.16%	90.20%	108.99%	117.96%	121.19%	111.34%	100.00%	-
NP	226,934	266,059	334,349	353,864	363,767	342,317	208,955	5.65%
YoY %	-14.71%	-20.42%	-5.51%	-2.72%	6.27%	63.82%	-	-
Horiz. %	108.60%	127.33%	160.01%	169.35%	174.09%	163.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	226,934	266,059	334,349	353,864	363,767	342,317	208,955	5.65%
YoY %	-14.71%	-20.42%	-5.51%	-2.72%	6.27%	63.82%	-	-
Horiz. %	108.60%	127.33%	160.01%	169.35%	174.09%	163.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.36%	21.41%	20.76%	21.13%	21.12%	20.72%	27.78%	-
YoY %	-4.90%	3.13%	-1.75%	0.05%	1.93%	-25.41%	-	-
Horiz. %	73.29%	77.07%	74.73%	76.06%	76.03%	74.59%	100.00%	-
Total Cost	349,176	420,049	422,858	459,653	493,172	458,709	539,575	-25.16%
YoY %	-16.87%	-0.66%	-8.00%	-6.80%	7.51%	-14.99%	-	-
Horiz. %	64.71%	77.85%	78.37%	85.19%	91.40%	85.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,052,793	1,992,274	1,919,841	1,911,586	1,804,922	1,044,708	1,496,136	23.45%
YoY %	3.04%	3.77%	0.43%	5.91%	72.77%	-30.17%	-	-
Horiz. %	137.21%	133.16%	128.32%	127.77%	120.64%	69.83%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	19,115	19,115	45,233	64,563	45,447	45,447	19,329	-0.73%
YoY %	0.00%	-57.74%	-29.94%	42.06%	0.00%	135.12%	-	-
Horiz. %	98.89%	98.89%	234.02%	334.02%	235.12%	235.12%	100.00%	-
Div Payout %	8.42%	7.18%	13.53%	18.25%	12.49%	13.28%	9.25%	-
YoY %	17.27%	-46.93%	-25.86%	46.12%	-5.95%	43.57%	-	-
Horiz. %	91.03%	77.62%	146.27%	197.30%	135.03%	143.57%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	2,052,793	1,992,274	1,919,841	1,911,586	1,804,922	1,044,708	1,496,136	23.45%
YoY %	3.04%	3.77%	0.43%	5.91%	72.77%	-30.17%	-	-
Horiz. %	137.21%	133.16%	128.32%	127.77%	120.64%	69.83%	100.00%	-
NOSH	1,001,362	996,137	969,616	955,793	935,192	522,354	386,598	88.49%
YoY %	0.52%	2.74%	1.45%	2.20%	79.03%	35.12%	-	-
Horiz. %	259.02%	257.67%	250.81%	247.23%	241.90%	135.12%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	39.39%	38.78%	44.16%	43.50%	42.45%	42.73%	27.92%	-
YoY %	1.57%	-12.18%	1.52%	2.47%	-0.66%	53.04%	-	-
Horiz. %	141.08%	138.90%	158.17%	155.80%	152.04%	153.04%	100.00%	-
ROE	11.05%	13.35%	17.42%	18.51%	20.15%	32.77%	13.97%	-
YoY %	-17.23%	-23.36%	-5.89%	-8.14%	-38.51%	134.57%	-	-
Horiz. %	79.10%	95.56%	124.70%	132.50%	144.24%	234.57%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	57.53	68.88	78.09	85.11	91.63	153.35	193.62	-55.43%
YoY %	-16.48%	-11.79%	-8.25%	-7.12%	-40.25%	-20.80%	-	-
Horiz. %	29.71%	35.57%	40.33%	43.96%	47.32%	79.20%	100.00%	-
EPS	22.66	26.71	34.48	37.02	38.90	65.53	54.05	-43.95%
YoY %	-15.16%	-22.53%	-6.86%	-4.83%	-40.64%	21.24%	-	-
Horiz. %	41.92%	49.42%	63.79%	68.49%	71.97%	121.24%	100.00%	-
DPS	1.91	1.92	4.67	6.75	4.86	8.70	5.00	-47.32%
YoY %	-0.52%	-58.89%	-30.81%	38.89%	-44.14%	74.00%	-	-
Horiz. %	38.20%	38.40%	93.40%	135.00%	97.20%	174.00%	100.00%	-
NAPS	2.05	2.00	1.98	2.00	1.93	2.00	3.87	-34.50%
YoY %	2.50%	1.01%	-1.00%	3.63%	-3.50%	-48.32%	-	-
Horiz. %	52.97%	51.68%	51.16%	51.68%	49.87%	51.68%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 955,793
RPS	55.53	66.13	72.98	78.41	82.60	77.21	72.15	-16.00%
YoY %	-16.03%	-9.39%	-6.93%	-5.07%	6.98%	7.01%	-	-
Horiz. %	76.96%	91.66%	101.15%	108.68%	114.48%	107.01%	100.00%	-
EPS	21.87	25.64	32.23	34.11	35.06	32.99	20.14	5.64%
YoY %	-14.70%	-20.45%	-5.51%	-2.71%	6.27%	63.80%	-	-
Horiz. %	108.59%	127.31%	160.03%	169.36%	174.08%	163.80%	100.00%	-
DPS	1.84	1.84	4.36	6.22	4.38	4.38	1.86	-0.71%
YoY %	0.00%	-57.80%	-29.90%	42.01%	0.00%	135.48%	-	-
Horiz. %	98.92%	98.92%	234.41%	334.41%	235.48%	235.48%	100.00%	-
NAPS	1.9786	1.9202	1.8504	1.8425	1.7397	1.0069	1.442	23.45%
YoY %	3.04%	3.77%	0.43%	5.91%	72.78%	-30.17%	-	-
Horiz. %	137.21%	133.16%	128.32%	127.77%	120.64%	69.83%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	1.32	1.33	1.54	1.73	2.17	1.87	4.68	-
P/RPS	2.29	1.93	1.97	2.03	2.37	1.22	2.42	-3.61%
YoY %	18.65%	-2.03%	-2.96%	-14.35%	94.26%	-49.59%	-	-
Horiz. %	94.63%	79.75%	81.40%	83.88%	97.93%	50.41%	100.00%	-
P/EPS	5.82	4.98	4.47	4.67	5.58	2.85	8.66	-23.25%
YoY %	16.87%	11.41%	-4.28%	-16.31%	95.79%	-67.09%	-	-
Horiz. %	67.21%	57.51%	51.62%	53.93%	64.43%	32.91%	100.00%	-
EY	17.17	20.08	22.39	21.40	17.93	35.04	11.55	30.22%
YoY %	-14.49%	-10.32%	4.63%	19.35%	-48.83%	203.38%	-	-
Horiz. %	148.66%	173.85%	193.85%	185.28%	155.24%	303.38%	100.00%	-
DY	1.45	1.44	3.03	3.90	2.24	4.65	1.07	22.43%
YoY %	0.69%	-52.48%	-22.31%	74.11%	-51.83%	334.58%	-	-
Horiz. %	135.51%	134.58%	283.18%	364.49%	209.35%	434.58%	100.00%	-
P/NAPS	0.64	0.67	0.78	0.87	1.12	0.94	1.21	-34.57%
YoY %	-4.48%	-14.10%	-10.34%	-22.32%	19.15%	-22.31%	-	-
Horiz. %	52.89%	55.37%	64.46%	71.90%	92.56%	77.69%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/05/16	26/02/16	27/11/15	28/08/15	29/05/15	27/02/15	28/11/14	-
Price	1.13	1.30	1.45	1.43	1.78	2.19	4.54	-
P/RPS	1.96	1.89	1.86	1.68	1.94	1.43	2.34	-11.13%
YoY %	3.70%	1.61%	10.71%	-13.40%	35.66%	-38.89%	-	-
Horiz. %	83.76%	80.77%	79.49%	71.79%	82.91%	61.11%	100.00%	-
P/EPS	4.99	4.87	4.21	3.86	4.58	3.34	8.40	-29.31%
YoY %	2.46%	15.68%	9.07%	-15.72%	37.13%	-60.24%	-	-
Horiz. %	59.40%	57.98%	50.12%	45.95%	54.52%	39.76%	100.00%	-
EY	20.06	20.55	23.78	25.89	21.85	29.92	11.91	41.51%
YoY %	-2.38%	-13.58%	-8.15%	18.49%	-26.97%	151.22%	-	-
Horiz. %	168.43%	172.54%	199.66%	217.38%	183.46%	251.22%	100.00%	-
DY	1.69	1.48	3.22	4.72	2.73	3.97	1.10	33.11%
YoY %	14.19%	-54.04%	-31.78%	72.89%	-31.23%	260.91%	-	-
Horiz. %	153.64%	134.55%	292.73%	429.09%	248.18%	360.91%	100.00%	-
P/NAPS	0.55	0.65	0.73	0.72	0.92	1.10	1.17	-39.51%
YoY %	-15.38%	-10.96%	1.39%	-21.74%	-16.36%	-5.98%	-	-
Horiz. %	47.01%	55.56%	62.39%	61.54%	78.63%	94.02%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 08:00:00

EMA 5

Daily

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

985

MPI

MALAYSIAN PACIFIC INDUSTRIES

956

SALCON

SALCON BHD

904

HLIND

HONG LEONG INDUSTRIES BHD

867

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

GENTING

GENTING BHD

591

WCT

WCT HOLDINGS BERHAD

586

JCY

JCY INTERNATIONAL BERHAD

577

PBBANK

PUBLIC BANK BHD

537

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.84

+0.56

83,709,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HWE

0.12

-0.01

62,620,800

HSI-HWW

0.215

-0.02

57,772,200

E&O-LR

0.055

+0.01

56,261,700

JAKS

0.17

+0.01

42,232,500

JCY

0.80

+0.02

39,269,700

SNS

0.88

0.00

37,919,300

HEXCARE

0.28

+0.015

37,517,500

More active Stocks

OFB

0.84

+0.56

83,709,900

F&N

31.98

+0.24

3,200

WPRTS

4.42

+0.18

587,300

NIKKEI-CE

0.99

+0.15

300

PIE

6.41

+0.14

132,300

YTL-C68

1.06

+0.09

106,000

ARKA

2.17

+0.09

14,000

DLADY

36.16

+0.08

1,000

SKBSHUT-WA

0.49

+0.07

3,377,700

UMCCA

5.15

+0.07

200

More gainer Stocks

MPI

39.26

-0.42

4,300

HEIM

22.20

-0.30

32,100

NESTLE

121.80

-0.30

100

TOYOVEN

1.11

-0.27

4,833,500

SUNCON

3.91

-0.25

3,349,300

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.01

-0.12

3,800

KLK

20.44

-0.12

3,000

HSI-HWO

0.425

-0.105

9,000

SUNCON-C8

0.455

-0.095

357,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More