[KSL] QoQ TTM Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	191,252	212,100	216,244	236,553	228,615	223,916	277,416	-21.97%
YoY %	-9.83%	-1.92%	-8.59%	3.47%	2.10%	-19.29%	-	-
Horiz. %	68.94%	76.46%	77.95%	85.27%	82.41%	80.71%	100.00%	-
PBT	116,609	126,069	123,344	105,126	102,578	100,127	138,299	-10.75%
YoY %	-7.50%	2.21%	17.33%	2.48%	2.45%	-27.60%	-	-
Horiz. %	84.32%	91.16%	89.19%	76.01%	74.17%	72.40%	100.00%	-
Tax	-31,236	-33,502	-32,843	-23,284	-22,535	-21,989	-20,130	34.06%
YoY %	6.76%	-2.01%	-41.05%	-3.32%	-2.48%	-9.23%	-	-
Horiz. %	155.17%	166.43%	163.15%	115.67%	111.95%	109.23%	100.00%	-
NP	85,373	92,567	90,501	81,842	80,043	78,138	118,169	-19.50%
YoY %	-7.77%	2.28%	10.58%	2.25%	2.44%	-33.88%	-	-
Horiz. %	72.25%	78.33%	76.59%	69.26%	67.74%	66.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,373	92,567	90,501	81,842	80,043	78,138	118,169	-19.50%
YoY %	-7.77%	2.28%	10.58%	2.25%	2.44%	-33.88%	-	-
Horiz. %	72.25%	78.33%	76.59%	69.26%	67.74%	66.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.79%	26.57%	26.63%	22.15%	21.97%	21.96%	14.56%	-
YoY %	0.83%	-0.23%	20.23%	0.82%	0.05%	50.82%	-	-
Horiz. %	184.00%	182.49%	182.90%	152.13%	150.89%	150.82%	100.00%	-
Total Cost	105,879	119,533	125,743	154,711	148,572	145,778	159,247	-23.84%
YoY %	-11.42%	-4.94%	-18.72%	4.13%	1.92%	-8.46%	-	-
Horiz. %	66.49%	75.06%	78.96%	97.15%	93.30%	91.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	679,140	669,257	652,147	609,411	616,360	598,605	586,135	10.32%
YoY %	1.48%	2.62%	7.01%	-1.13%	2.97%	2.13%	-	-
Horiz. %	115.87%	114.18%	111.26%	103.97%	105.16%	102.13%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	17,625	17,625	17,625	28,418	28,418	28,418	28,418	-27.29%
YoY %	0.00%	0.00%	-37.98%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.02%	62.02%	62.02%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	20.65%	19.04%	19.48%	34.72%	35.50%	36.37%	24.05%	-
YoY %	8.46%	-2.26%	-43.89%	-2.20%	-2.39%	51.23%	-	-
Horiz. %	85.86%	79.17%	81.00%	144.37%	147.61%	151.23%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	679,140	669,257	652,147	609,411	616,360	598,605	586,135	10.32%
YoY %	1.48%	2.62%	7.01%	-1.13%	2.97%	2.13%	-	-
Horiz. %	115.87%	114.18%	111.26%	103.97%	105.16%	102.13%	100.00%	-
NOSH	351,886	352,240	352,512	352,260	352,206	354,204	355,233	-0.62%
YoY %	-0.10%	-0.08%	0.07%	0.02%	-0.56%	-0.29%	-	-
Horiz. %	99.06%	99.16%	99.23%	99.16%	99.15%	99.71%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	44.64%	43.64%	41.85%	34.60%	35.01%	34.90%	42.60%	-
YoY %	2.29%	4.28%	20.95%	-1.17%	0.32%	-18.08%	-	-
Horiz. %	104.79%	102.44%	98.24%	81.22%	82.18%	81.92%	100.00%	-
ROE	12.57%	13.83%	13.88%	13.43%	12.99%	13.05%	20.16%	-
YoY %	-9.11%	-0.36%	3.35%	3.39%	-0.46%	-35.27%	-	-
Horiz. %	62.35%	68.60%	68.85%	66.62%	64.43%	64.73%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	54.35	60.21	61.34	67.15	64.91	63.22	78.09	-21.48%
YoY %	-9.73%	-1.84%	-8.65%	3.45%	2.67%	-19.04%	-	-
Horiz. %	69.60%	77.10%	78.55%	85.99%	83.12%	80.96%	100.00%	-
EPS	24.26	26.28	25.67	23.23	22.73	22.06	33.27	-19.00%
YoY %	-7.69%	2.38%	10.50%	2.20%	3.04%	-33.69%	-	-
Horiz. %	72.92%	78.99%	77.16%	69.82%	68.32%	66.31%	100.00%	-
DPS	5.00	5.00	5.00	8.00	8.07	8.02	8.00	-26.92%
YoY %	0.00%	0.00%	-37.50%	-0.87%	0.62%	0.25%	-	-
Horiz. %	62.50%	62.50%	62.50%	100.00%	100.88%	100.25%	100.00%	-
NAPS	1.93	1.90	1.85	1.73	1.75	1.69	1.65	11.02%
YoY %	1.58%	2.70%	6.94%	-1.14%	3.55%	2.42%	-	-
Horiz. %	116.97%	115.15%	112.12%	104.85%	106.06%	102.42%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 352,260
RPS	18.43	20.44	20.84	22.80	22.04	21.58	26.74	-21.99%
YoY %	-9.83%	-1.92%	-8.60%	3.45%	2.13%	-19.30%	-	-
Horiz. %	68.92%	76.44%	77.94%	85.27%	82.42%	80.70%	100.00%	-
EPS	8.23	8.92	8.72	7.89	7.71	7.53	11.39	-19.49%
YoY %	-7.74%	2.29%	10.52%	2.33%	2.39%	-33.89%	-	-
Horiz. %	72.26%	78.31%	76.56%	69.27%	67.69%	66.11%	100.00%	-
DPS	1.70	1.70	1.70	2.74	2.74	2.74	2.74	-27.27%
YoY %	0.00%	0.00%	-37.96%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.04%	62.04%	62.04%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.6546	0.6451	0.6286	0.5874	0.5941	0.577	0.5649	10.33%
YoY %	1.47%	2.62%	7.01%	-1.13%	2.96%	2.14%	-	-
Horiz. %	115.88%	114.20%	111.28%	103.98%	105.17%	102.14%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.06	0.60	0.60	0.79	1.00	1.00	1.46	-
P/RPS	1.95	1.00	0.98	1.18	1.54	1.58	1.87	2.83%
YoY %	95.00%	2.04%	-16.95%	-23.38%	-2.53%	-15.51%	-	-
Horiz. %	104.28%	53.48%	52.41%	63.10%	82.35%	84.49%	100.00%	-
P/EPS	4.37	2.28	2.34	3.40	4.40	4.53	4.39	-0.30%
YoY %	91.67%	-2.56%	-31.18%	-22.73%	-2.87%	3.19%	-	-
Horiz. %	99.54%	51.94%	53.30%	77.45%	100.23%	103.19%	100.00%	-
EY	22.89	43.80	42.79	29.41	22.73	22.06	22.78	0.32%
YoY %	-47.74%	2.36%	45.49%	29.39%	3.04%	-3.16%	-	-
Horiz. %	100.48%	192.27%	187.84%	129.10%	99.78%	96.84%	100.00%	-
DY	4.72	8.33	8.33	10.13	8.07	8.02	5.48	-9.48%
YoY %	-43.34%	0.00%	-17.77%	25.53%	0.62%	46.35%	-	-
Horiz. %	86.13%	152.01%	152.01%	184.85%	147.26%	146.35%	100.00%	-
P/NAPS	0.55	0.32	0.32	0.46	0.57	0.59	0.88	-26.92%
YoY %	71.88%	0.00%	-30.43%	-19.30%	-3.39%	-32.95%	-	-
Horiz. %	62.50%	36.36%	36.36%	52.27%	64.77%	67.05%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	25/08/09	26/05/09	24/02/09	24/11/08	25/08/08	26/05/08	27/02/08	-
Price	1.08	0.87	0.63	0.68	0.92	1.19	1.22	-
P/RPS	1.99	1.44	1.03	1.01	1.42	1.88	1.56	17.63%
YoY %	38.19%	39.81%	1.98%	-28.87%	-24.47%	20.51%	-	-
Horiz. %	127.56%	92.31%	66.03%	64.74%	91.03%	120.51%	100.00%	-
P/EPS	4.45	3.31	2.45	2.93	4.05	5.39	3.67	13.72%
YoY %	34.44%	35.10%	-16.38%	-27.65%	-24.86%	46.87%	-	-
Horiz. %	121.25%	90.19%	66.76%	79.84%	110.35%	146.87%	100.00%	-
EY	22.46	30.21	40.75	34.17	24.70	18.54	27.27	-12.14%
YoY %	-25.65%	-25.87%	19.26%	38.34%	33.23%	-32.01%	-	-
Horiz. %	82.36%	110.78%	149.43%	125.30%	90.58%	67.99%	100.00%	-
DY	4.63	5.75	7.94	11.76	8.77	6.74	6.56	-20.74%
YoY %	-19.48%	-27.58%	-32.48%	34.09%	30.12%	2.74%	-	-
Horiz. %	70.58%	87.65%	121.04%	179.27%	133.69%	102.74%	100.00%	-
P/NAPS	0.56	0.46	0.34	0.39	0.53	0.70	0.74	-16.97%
YoY %	21.74%	35.29%	-12.82%	-26.42%	-24.29%	-5.41%	-	-
Horiz. %	75.68%	62.16%	45.95%	52.70%	71.62%	94.59%	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 15:50:00

ADX

5 Mins

SELL

2024-07-04 15:20:00

ADX

5 Mins

BUY

2024-07-04 15:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-07-04 14:40:00

ADX

10 Mins

SELL

2024-07-04 14:30:00

EMA 5

30 Mins

SELL

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

SALCON

SALCON BHD

929

PTRANS

PERAK TRANSIT BERHAD

928

MPI

MALAYSIAN PACIFIC INDUSTRIES

895

HLIND

HONG LEONG INDUSTRIES BHD

823

YTLPOWR

YTL POWER INTERNATIONAL BHD

750

JCY

JCY INTERNATIONAL BERHAD

674

GENTING

GENTING BHD

611

WCT

WCT HOLDINGS BERHAD

603

PBBANK

PUBLIC BANK BHD

562

Daily Stocks

OFB

0.785

+0.505

129,931,900

AHB-WC

0.075

0.00

100,887,000

HSI-HWW

0.215

-0.02

87,512,000

DATAPRP

0.19

+0.02

84,968,700

MUIIND

0.085

+0.01

77,630,500

WIDAD

0.06

-0.005

71,031,500

HSI-HWE

0.12

-0.01

69,265,400

JAKS

0.17

+0.01

66,894,500

HSI-CXV

0.12

+0.005

66,579,500

APPASIA

0.16

0.00

60,536,900

More active Stocks

OFB

0.785

+0.505

129,931,900

WPRTS

4.48

+0.24

2,747,800

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

121,600

GREATEC

5.52

+0.12

4,017,100

MPI

39.80

+0.12

113,200

HARTA

3.40

+0.11

5,110,900

PIE

6.38

+0.11

304,600

YTL-C68

1.07

+0.10

226,000

BIPORT

6.45

+0.10

1,600

More gainer Stocks

DLADY

35.62

-0.46

24,800

HEIM

22.18

-0.32

135,900

TOYOVEN

1.07

-0.31

9,086,800

KLK

20.36

-0.20

444,500

ALLIANZ

22.10

-0.14

19,700

PETDAG

17.28

-0.12

414,700

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.01

-0.12

41,400

VITROX

4.01

-0.11

3,250,900

APOLLO

6.64

-0.11

29,500

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