[KSL] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	236,553	228,615	223,916	277,416	267,546	284,734	301,087	-14.81%
YoY %	3.47%	2.10%	-19.29%	3.69%	-6.04%	-5.43%	-	-
Horiz. %	78.57%	75.93%	74.37%	92.14%	88.86%	94.57%	100.00%	-
PBT	105,126	102,578	100,127	138,299	119,091	122,187	126,728	-11.68%
YoY %	2.48%	2.45%	-27.60%	16.13%	-2.53%	-3.58%	-	-
Horiz. %	82.95%	80.94%	79.01%	109.13%	93.97%	96.42%	100.00%	-
Tax	-23,284	-22,535	-21,989	-20,130	-20,087	-21,005	-22,695	1.71%
YoY %	-3.32%	-2.48%	-9.23%	-0.21%	4.37%	7.45%	-	-
Horiz. %	102.60%	99.29%	96.89%	88.70%	88.51%	92.55%	100.00%	-
NP	81,842	80,043	78,138	118,169	99,004	101,182	104,033	-14.74%
YoY %	2.25%	2.44%	-33.88%	19.36%	-2.15%	-2.74%	-	-
Horiz. %	78.67%	76.94%	75.11%	113.59%	95.17%	97.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,842	80,043	78,138	118,169	99,004	101,182	104,033	-14.74%
YoY %	2.25%	2.44%	-33.88%	19.36%	-2.15%	-2.74%	-	-
Horiz. %	78.67%	76.94%	75.11%	113.59%	95.17%	97.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.15%	21.97%	21.96%	14.56%	16.87%	17.19%	17.91%	-
YoY %	0.82%	0.05%	50.82%	-13.69%	-1.86%	-4.02%	-	-
Horiz. %	123.67%	122.67%	122.61%	81.30%	94.19%	95.98%	100.00%	-
Total Cost	154,711	148,572	145,778	159,247	168,542	183,552	197,054	-14.85%
YoY %	4.13%	1.92%	-8.46%	-5.51%	-8.18%	-6.85%	-	-
Horiz. %	78.51%	75.40%	73.98%	80.81%	85.53%	93.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	609,411	616,360	598,605	586,135	532,532	531,593	531,363	9.53%
YoY %	-1.13%	2.97%	2.13%	10.07%	0.18%	0.04%	-	-
Horiz. %	114.69%	116.00%	112.65%	110.31%	100.22%	100.04%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	28,418	28,418	28,418	28,418	31,871	31,871	31,871	-7.34%
YoY %	0.00%	0.00%	0.00%	-10.83%	0.00%	0.00%	-	-
Horiz. %	89.17%	89.17%	89.17%	89.17%	100.00%	100.00%	100.00%	-
Div Payout %	34.72%	35.50%	36.37%	24.05%	32.19%	31.50%	30.64%	-
YoY %	-2.20%	-2.39%	51.23%	-25.29%	2.19%	2.81%	-	-
Horiz. %	113.32%	115.86%	118.70%	78.49%	105.06%	102.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	609,411	616,360	598,605	586,135	532,532	531,593	531,363	9.53%
YoY %	-1.13%	2.97%	2.13%	10.07%	0.18%	0.04%	-	-
Horiz. %	114.69%	116.00%	112.65%	110.31%	100.22%	100.04%	100.00%	-
NOSH	352,260	352,206	354,204	355,233	266,266	265,796	265,681	20.62%
YoY %	0.02%	-0.56%	-0.29%	33.41%	0.18%	0.04%	-	-
Horiz. %	132.59%	132.57%	133.32%	133.71%	100.22%	100.04%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	34.60%	35.01%	34.90%	42.60%	37.00%	35.54%	34.55%	-
YoY %	-1.17%	0.32%	-18.08%	15.14%	4.11%	2.87%	-	-
Horiz. %	100.14%	101.33%	101.01%	123.30%	107.09%	102.87%	100.00%	-
ROE	13.43%	12.99%	13.05%	20.16%	18.59%	19.03%	19.58%	-
YoY %	3.39%	-0.46%	-35.27%	8.45%	-2.31%	-2.81%	-	-
Horiz. %	68.59%	66.34%	66.65%	102.96%	94.94%	97.19%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	67.15	64.91	63.22	78.09	100.48	107.12	113.33	-29.38%
YoY %	3.45%	2.67%	-19.04%	-22.28%	-6.20%	-5.48%	-	-
Horiz. %	59.25%	57.28%	55.78%	68.90%	88.66%	94.52%	100.00%	-
EPS	23.23	22.73	22.06	33.27	37.18	38.07	39.16	-29.33%
YoY %	2.20%	3.04%	-33.69%	-10.52%	-2.34%	-2.78%	-	-
Horiz. %	59.32%	58.04%	56.33%	84.96%	94.94%	97.22%	100.00%	-
DPS	8.00	8.07	8.02	8.00	12.00	12.00	12.00	-23.62%
YoY %	-0.87%	0.62%	0.25%	-33.33%	0.00%	0.00%	-	-
Horiz. %	66.67%	67.25%	66.83%	66.67%	100.00%	100.00%	100.00%	-
NAPS	1.73	1.75	1.69	1.65	2.00	2.00	2.00	-9.19%
YoY %	-1.14%	3.55%	2.42%	-17.50%	0.00%	0.00%	-	-
Horiz. %	86.50%	87.50%	84.50%	82.50%	100.00%	100.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 355,233
RPS	22.80	22.04	21.58	26.74	25.79	27.44	29.02	-14.81%
YoY %	3.45%	2.13%	-19.30%	3.68%	-6.01%	-5.44%	-	-
Horiz. %	78.57%	75.95%	74.36%	92.14%	88.87%	94.56%	100.00%	-
EPS	7.89	7.71	7.53	11.39	9.54	9.75	10.03	-14.74%
YoY %	2.33%	2.39%	-33.89%	19.39%	-2.15%	-2.79%	-	-
Horiz. %	78.66%	76.87%	75.07%	113.56%	95.11%	97.21%	100.00%	-
DPS	2.74	2.74	2.74	2.74	3.07	3.07	3.07	-7.28%
YoY %	0.00%	0.00%	0.00%	-10.75%	0.00%	0.00%	-	-
Horiz. %	89.25%	89.25%	89.25%	89.25%	100.00%	100.00%	100.00%	-
NAPS	0.5874	0.5941	0.577	0.5649	0.5133	0.5124	0.5122	9.53%
YoY %	-1.13%	2.96%	2.14%	10.05%	0.18%	0.04%	-	-
Horiz. %	114.68%	115.99%	112.65%	110.29%	100.21%	100.04%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.79	1.00	1.00	1.46	1.98	2.68	1.94	-
P/RPS	1.18	1.54	1.58	1.87	1.97	2.50	1.71	-21.85%
YoY %	-23.38%	-2.53%	-15.51%	-5.08%	-21.20%	46.20%	-	-
Horiz. %	69.01%	90.06%	92.40%	109.36%	115.20%	146.20%	100.00%	-
P/EPS	3.40	4.40	4.53	4.39	5.33	7.04	4.95	-22.09%
YoY %	-22.73%	-2.87%	3.19%	-17.64%	-24.29%	42.22%	-	-
Horiz. %	68.69%	88.89%	91.52%	88.69%	107.68%	142.22%	100.00%	-
EY	29.41	22.73	22.06	22.78	18.78	14.20	20.18	28.45%
YoY %	29.39%	3.04%	-3.16%	21.30%	32.25%	-29.63%	-	-
Horiz. %	145.74%	112.64%	109.32%	112.88%	93.06%	70.37%	100.00%	-
DY	10.13	8.07	8.02	5.48	6.06	4.48	6.19	38.74%
YoY %	25.53%	0.62%	46.35%	-9.57%	35.27%	-27.63%	-	-
Horiz. %	163.65%	130.37%	129.56%	88.53%	97.90%	72.37%	100.00%	-
P/NAPS	0.46	0.57	0.59	0.88	0.99	1.34	0.97	-39.10%
YoY %	-19.30%	-3.39%	-32.95%	-11.11%	-26.12%	38.14%	-	-
Horiz. %	47.42%	58.76%	60.82%	90.72%	102.06%	138.14%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	24/11/08	25/08/08	26/05/08	27/02/08	26/11/07	27/08/07	31/05/07	-
Price	0.68	0.92	1.19	1.22	2.10	2.25	2.55	-
P/RPS	1.01	1.42	1.88	1.56	2.09	2.10	2.25	-41.28%
YoY %	-28.87%	-24.47%	20.51%	-25.36%	-0.48%	-6.67%	-	-
Horiz. %	44.89%	63.11%	83.56%	69.33%	92.89%	93.33%	100.00%	-
P/EPS	2.93	4.05	5.39	3.67	5.65	5.91	6.51	-41.18%
YoY %	-27.65%	-24.86%	46.87%	-35.04%	-4.40%	-9.22%	-	-
Horiz. %	45.01%	62.21%	82.80%	56.37%	86.79%	90.78%	100.00%	-
EY	34.17	24.70	18.54	27.27	17.71	16.92	15.36	70.16%
YoY %	38.34%	33.23%	-32.01%	53.98%	4.67%	10.16%	-	-
Horiz. %	222.46%	160.81%	120.70%	177.54%	115.30%	110.16%	100.00%	-
DY	11.76	8.77	6.74	6.56	5.71	5.33	4.71	83.73%
YoY %	34.09%	30.12%	2.74%	14.89%	7.13%	13.16%	-	-
Horiz. %	249.68%	186.20%	143.10%	139.28%	121.23%	113.16%	100.00%	-
P/NAPS	0.39	0.53	0.70	0.74	1.05	1.13	1.28	-54.62%
YoY %	-26.42%	-24.29%	-5.41%	-29.52%	-7.08%	-11.72%	-	-
Horiz. %	30.47%	41.41%	54.69%	57.81%	82.03%	88.28%	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

0.78

+0.50

129,765,500

AHB-WC

0.075

0.00

100,887,000

HSI-HWW

0.215

-0.02

87,512,000

DATAPRP

0.19

+0.02

84,948,700

MUIIND

0.085

+0.01

77,513,500

WIDAD

0.06

-0.005

71,031,500

HSI-HWE

0.12

-0.01

69,265,400

HSI-CXV

0.12

+0.005

66,572,800

JAKS

0.17

+0.01

60,948,700

APPASIA

0.16

0.00

60,526,900

More active Stocks

OFB

0.78

+0.50

129,765,500

WPRTS

4.47

+0.23

2,670,400

MPI

39.88

+0.20

111,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

111,600

HARTA

3.40

+0.11

5,033,300

PIE

6.38

+0.11

304,600

NATGATE

2.01

+0.10

6,010,200

GREATEC

5.50

+0.10

3,938,200

GCB

3.96

+0.10

1,751,000

More gainer Stocks

DLADY

35.66

-0.42

24,700

HEIM

22.18

-0.32

134,600

TOYOVEN

1.07

-0.31

9,084,800

KLK

20.34

-0.22

434,200

ALLIANZ

22.10

-0.14

19,200

KESM

7.00

-0.13

40,600

PETDAG

17.28

-0.12

411,900

KUAISHO-C17

0.08

-0.12

58,800

F&N

31.62

-0.12

36,000

VITROX

4.01

-0.11

3,224,700

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