[KSL] QoQ TTM Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	216,244	236,553	228,615	223,916	277,416	267,546	284,734	-16.68%
YoY %	-8.59%	3.47%	2.10%	-19.29%	3.69%	-6.04%	-	-
Horiz. %	75.95%	83.08%	80.29%	78.64%	97.43%	93.96%	100.00%	-
PBT	123,344	105,126	102,578	100,127	138,299	119,091	122,187	0.62%
YoY %	17.33%	2.48%	2.45%	-27.60%	16.13%	-2.53%	-	-
Horiz. %	100.95%	86.04%	83.95%	81.95%	113.19%	97.47%	100.00%	-
Tax	-32,843	-23,284	-22,535	-21,989	-20,130	-20,087	-21,005	34.53%
YoY %	-41.05%	-3.32%	-2.48%	-9.23%	-0.21%	4.37%	-	-
Horiz. %	156.36%	110.85%	107.28%	104.68%	95.83%	95.63%	100.00%	-
NP	90,501	81,842	80,043	78,138	118,169	99,004	101,182	-7.13%
YoY %	10.58%	2.25%	2.44%	-33.88%	19.36%	-2.15%	-	-
Horiz. %	89.44%	80.89%	79.11%	77.23%	116.79%	97.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,501	81,842	80,043	78,138	118,169	99,004	101,182	-7.13%
YoY %	10.58%	2.25%	2.44%	-33.88%	19.36%	-2.15%	-	-
Horiz. %	89.44%	80.89%	79.11%	77.23%	116.79%	97.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.63%	22.15%	21.97%	21.96%	14.56%	16.87%	17.19%	-
YoY %	20.23%	0.82%	0.05%	50.82%	-13.69%	-1.86%	-	-
Horiz. %	154.92%	128.85%	127.81%	127.75%	84.70%	98.14%	100.00%	-
Total Cost	125,743	154,711	148,572	145,778	159,247	168,542	183,552	-22.19%
YoY %	-18.72%	4.13%	1.92%	-8.46%	-5.51%	-8.18%	-	-
Horiz. %	68.51%	84.29%	80.94%	79.42%	86.76%	91.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	652,147	609,411	616,360	598,605	586,135	532,532	531,593	14.52%
YoY %	7.01%	-1.13%	2.97%	2.13%	10.07%	0.18%	-	-
Horiz. %	122.68%	114.64%	115.95%	112.61%	110.26%	100.18%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	17,625	28,418	28,418	28,418	28,418	31,871	31,871	-32.50%
YoY %	-37.98%	0.00%	0.00%	0.00%	-10.83%	0.00%	-	-
Horiz. %	55.30%	89.17%	89.17%	89.17%	89.17%	100.00%	100.00%	-
Div Payout %	19.48%	34.72%	35.50%	36.37%	24.05%	32.19%	31.50%	-
YoY %	-43.89%	-2.20%	-2.39%	51.23%	-25.29%	2.19%	-	-
Horiz. %	61.84%	110.22%	112.70%	115.46%	76.35%	102.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	652,147	609,411	616,360	598,605	586,135	532,532	531,593	14.52%
YoY %	7.01%	-1.13%	2.97%	2.13%	10.07%	0.18%	-	-
Horiz. %	122.68%	114.64%	115.95%	112.61%	110.26%	100.18%	100.00%	-
NOSH	352,512	352,260	352,206	354,204	355,233	266,266	265,796	20.60%
YoY %	0.07%	0.02%	-0.56%	-0.29%	33.41%	0.18%	-	-
Horiz. %	132.63%	132.53%	132.51%	133.26%	133.65%	100.18%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	41.85%	34.60%	35.01%	34.90%	42.60%	37.00%	35.54%	-
YoY %	20.95%	-1.17%	0.32%	-18.08%	15.14%	4.11%	-	-
Horiz. %	117.75%	97.36%	98.51%	98.20%	119.86%	104.11%	100.00%	-
ROE	13.88%	13.43%	12.99%	13.05%	20.16%	18.59%	19.03%	-
YoY %	3.35%	3.39%	-0.46%	-35.27%	8.45%	-2.31%	-	-
Horiz. %	72.94%	70.57%	68.26%	68.58%	105.94%	97.69%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	61.34	67.15	64.91	63.22	78.09	100.48	107.12	-30.92%
YoY %	-8.65%	3.45%	2.67%	-19.04%	-22.28%	-6.20%	-	-
Horiz. %	57.26%	62.69%	60.60%	59.02%	72.90%	93.80%	100.00%	-
EPS	25.67	23.23	22.73	22.06	33.27	37.18	38.07	-23.01%
YoY %	10.50%	2.20%	3.04%	-33.69%	-10.52%	-2.34%	-	-
Horiz. %	67.43%	61.02%	59.71%	57.95%	87.39%	97.66%	100.00%	-
DPS	5.00	8.00	8.07	8.02	8.00	12.00	12.00	-44.06%
YoY %	-37.50%	-0.87%	0.62%	0.25%	-33.33%	0.00%	-	-
Horiz. %	41.67%	66.67%	67.25%	66.83%	66.67%	100.00%	100.00%	-
NAPS	1.85	1.73	1.75	1.69	1.65	2.00	2.00	-5.04%
YoY %	6.94%	-1.14%	3.55%	2.42%	-17.50%	0.00%	-	-
Horiz. %	92.50%	86.50%	87.50%	84.50%	82.50%	100.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 354,204
RPS	20.84	22.80	22.04	21.58	26.74	25.79	27.44	-16.68%
YoY %	-8.60%	3.45%	2.13%	-19.30%	3.68%	-6.01%	-	-
Horiz. %	75.95%	83.09%	80.32%	78.64%	97.45%	93.99%	100.00%	-
EPS	8.72	7.89	7.71	7.53	11.39	9.54	9.75	-7.14%
YoY %	10.52%	2.33%	2.39%	-33.89%	19.39%	-2.15%	-	-
Horiz. %	89.44%	80.92%	79.08%	77.23%	116.82%	97.85%	100.00%	-
DPS	1.70	2.74	2.74	2.74	2.74	3.07	3.07	-32.44%
YoY %	-37.96%	0.00%	0.00%	0.00%	-10.75%	0.00%	-	-
Horiz. %	55.37%	89.25%	89.25%	89.25%	89.25%	100.00%	100.00%	-
NAPS	0.6286	0.5874	0.5941	0.577	0.5649	0.5133	0.5124	14.52%
YoY %	7.01%	-1.13%	2.96%	2.14%	10.05%	0.18%	-	-
Horiz. %	122.68%	114.64%	115.94%	112.61%	110.25%	100.18%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.60	0.79	1.00	1.00	1.46	1.98	2.68	-
P/RPS	0.98	1.18	1.54	1.58	1.87	1.97	2.50	-46.28%
YoY %	-16.95%	-23.38%	-2.53%	-15.51%	-5.08%	-21.20%	-	-
Horiz. %	39.20%	47.20%	61.60%	63.20%	74.80%	78.80%	100.00%	-
P/EPS	2.34	3.40	4.40	4.53	4.39	5.33	7.04	-51.85%
YoY %	-31.18%	-22.73%	-2.87%	3.19%	-17.64%	-24.29%	-	-
Horiz. %	33.24%	48.30%	62.50%	64.35%	62.36%	75.71%	100.00%	-
EY	42.79	29.41	22.73	22.06	22.78	18.78	14.20	107.93%
YoY %	45.49%	29.39%	3.04%	-3.16%	21.30%	32.25%	-	-
Horiz. %	301.34%	207.11%	160.07%	155.35%	160.42%	132.25%	100.00%	-
DY	8.33	10.13	8.07	8.02	5.48	6.06	4.48	50.92%
YoY %	-17.77%	25.53%	0.62%	46.35%	-9.57%	35.27%	-	-
Horiz. %	185.94%	226.12%	180.13%	179.02%	122.32%	135.27%	100.00%	-
P/NAPS	0.32	0.46	0.57	0.59	0.88	0.99	1.34	-61.34%
YoY %	-30.43%	-19.30%	-3.39%	-32.95%	-11.11%	-26.12%	-	-
Horiz. %	23.88%	34.33%	42.54%	44.03%	65.67%	73.88%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	24/11/08	25/08/08	26/05/08	27/02/08	26/11/07	27/08/07	-
Price	0.63	0.68	0.92	1.19	1.22	2.10	2.25	-
P/RPS	1.03	1.01	1.42	1.88	1.56	2.09	2.10	-37.67%
YoY %	1.98%	-28.87%	-24.47%	20.51%	-25.36%	-0.48%	-	-
Horiz. %	49.05%	48.10%	67.62%	89.52%	74.29%	99.52%	100.00%	-
P/EPS	2.45	2.93	4.05	5.39	3.67	5.65	5.91	-44.25%
YoY %	-16.38%	-27.65%	-24.86%	46.87%	-35.04%	-4.40%	-	-
Horiz. %	41.46%	49.58%	68.53%	91.20%	62.10%	95.60%	100.00%	-
EY	40.75	34.17	24.70	18.54	27.27	17.71	16.92	79.19%
YoY %	19.26%	38.34%	33.23%	-32.01%	53.98%	4.67%	-	-
Horiz. %	240.84%	201.95%	145.98%	109.57%	161.17%	104.67%	100.00%	-
DY	7.94	11.76	8.77	6.74	6.56	5.71	5.33	30.27%
YoY %	-32.48%	34.09%	30.12%	2.74%	14.89%	7.13%	-	-
Horiz. %	148.97%	220.64%	164.54%	126.45%	123.08%	107.13%	100.00%	-
P/NAPS	0.34	0.39	0.53	0.70	0.74	1.05	1.13	-54.93%
YoY %	-12.82%	-26.42%	-24.29%	-5.41%	-29.52%	-7.08%	-	-
Horiz. %	30.09%	34.51%	46.90%	61.95%	65.49%	92.92%	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 11:45:00

ADX

5 Mins

SELL

2024-07-04 10:10:00

EMA 5

10 Mins

SELL

2024-07-04 10:00:00

EMA 5

5 Mins

SELL

2024-07-04 09:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-04 09:50:00

TURTLE SYSTEM 55

10 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

PTRANS

PERAK TRANSIT BERHAD

940

SALCON

SALCON BHD

914

MPI

MALAYSIAN PACIFIC INDUSTRIES

908

HLIND

HONG LEONG INDUSTRIES BHD

840

YTLPOWR

YTL POWER INTERNATIONAL BHD

755

JCY

JCY INTERNATIONAL BERHAD

658

GENTING

GENTING BHD

610

WCT

WCT HOLDINGS BERHAD

610

PBBANK

PUBLIC BANK BHD

551

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.81

+0.53

120,437,400

HSI-HWW

0.215

-0.02

82,765,100

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

70,003,000

HSI-HWE

0.12

-0.01

65,664,800

HSI-CXN

0.21

+0.01

58,154,700

E&O-LR

0.055

+0.01

56,261,700

SNS

0.885

+0.005

55,231,500

More active Stocks

OFB

0.81

+0.53

120,437,400

WPRTS

4.48

+0.24

1,232,700

F&N

31.94

+0.20

5,900

PIE

6.46

+0.19

278,000

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

14,600

SKBSHUT-WA

0.56

+0.14

10,467,600

PMETAL

6.00

+0.12

5,059,100

KOTRA

4.31

+0.11

700

SKBSHUT

0.995

+0.10

6,359,700

More gainer Stocks

TOYOVEN

1.06

-0.32

7,631,500

HEIM

22.22

-0.28

98,200

DLADY

35.84

-0.24

3,100

MPI

39.48

-0.20

39,700

NESTLE

121.90

-0.20

200

PETDAG

17.24

-0.16

239,200

KLK

20.40

-0.16

93,500

SUNCON

4.03

-0.13

16,575,100

KUAISHO-C17

0.08

-0.12

58,800

HSI-HWO

0.43

-0.10

54,000

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