[KSL] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	692,160	345,632	240,263	186,690	183,687	236,553	267,546	17.14%
YoY %	100.26%	43.86%	28.70%	1.63%	-22.35%	-11.58%	-	-
Horiz. %	258.71%	129.19%	89.80%	69.78%	68.66%	88.42%	100.00%	-
PBT	290,107	145,828	189,940	125,540	113,521	105,126	119,091	15.98%
YoY %	98.94%	-23.22%	51.30%	10.59%	7.99%	-11.73%	-	-
Horiz. %	243.60%	122.45%	159.49%	105.42%	95.32%	88.27%	100.00%	-
Tax	-71,992	-42,095	-44,885	-26,078	-30,738	-23,284	-20,087	23.68%
YoY %	-71.02%	6.22%	-72.12%	15.16%	-32.01%	-15.92%	-	-
Horiz. %	358.40%	209.56%	223.45%	129.83%	153.02%	115.92%	100.00%	-
NP	218,115	103,733	145,055	99,462	82,783	81,842	99,004	14.05%
YoY %	110.27%	-28.49%	45.84%	20.15%	1.15%	-17.33%	-	-
Horiz. %	220.31%	104.78%	146.51%	100.46%	83.62%	82.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	218,115	103,733	145,055	99,462	82,783	81,842	99,004	14.05%
YoY %	110.27%	-28.49%	45.84%	20.15%	1.15%	-17.33%	-	-
Horiz. %	220.31%	104.78%	146.51%	100.46%	83.62%	82.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.82%	28.87%	23.63%	20.77%	27.08%	22.15%	16.87%	-
YoY %	-14.03%	22.18%	13.77%	-23.30%	22.26%	31.30%	-	-
Horiz. %	147.13%	171.13%	140.07%	123.12%	160.52%	131.30%	100.00%	-
Total Cost	474,045	241,899	95,208	87,228	100,904	154,711	168,542	18.79%
YoY %	95.97%	154.07%	9.15%	-13.55%	-34.78%	-8.21%	-	-
Horiz. %	281.26%	143.52%	56.49%	51.75%	59.87%	91.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,290,636	1,039,119	954,208	803,767	677,191	609,411	532,532	15.88%
YoY %	24.20%	8.90%	18.72%	18.69%	11.12%	14.44%	-	-
Horiz. %	242.36%	195.13%	179.18%	150.93%	127.16%	114.44%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	-	-	19,323	17,564	17,625	28,418	31,871	-
YoY %	-	-	10.01%	-0.35%	-37.98%	-10.83%	-	-
Horiz. %	-	-	60.63%	55.11%	55.30%	89.17%	100.00%	-
Div Payout %	-	-	13.32%	17.66%	21.29%	34.72%	32.19%	-
YoY %	-	-	-24.58%	-17.05%	-38.68%	7.86%	-	-
Horiz. %	-	-	41.38%	54.86%	66.14%	107.86%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	1,290,636	1,039,119	954,208	803,767	677,191	609,411	532,532	15.88%
YoY %	24.20%	8.90%	18.72%	18.69%	11.12%	14.44%	-	-
Horiz. %	242.36%	195.13%	179.18%	150.93%	127.16%	114.44%	100.00%	-
NOSH	386,418	386,289	386,319	386,426	350,876	352,260	266,266	6.39%
YoY %	0.03%	-0.01%	-0.03%	10.13%	-0.39%	32.30%	-	-
Horiz. %	145.12%	145.08%	145.09%	145.13%	131.78%	132.30%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	31.51%	30.01%	60.37%	53.28%	45.07%	34.60%	37.00%	-
YoY %	5.00%	-50.29%	13.31%	18.22%	30.26%	-6.49%	-	-
Horiz. %	85.16%	81.11%	163.16%	144.00%	121.81%	93.51%	100.00%	-
ROE	16.90%	9.98%	15.20%	12.37%	12.22%	13.43%	18.59%	-
YoY %	69.34%	-34.34%	22.88%	1.23%	-9.01%	-27.76%	-	-
Horiz. %	90.91%	53.68%	81.76%	66.54%	65.73%	72.24%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	179.12	89.47	62.19	48.31	52.35	67.15	100.48	10.10%
YoY %	100.20%	43.87%	28.73%	-7.72%	-22.04%	-33.17%	-	-
Horiz. %	178.26%	89.04%	61.89%	48.08%	52.10%	66.83%	100.00%	-
EPS	56.45	26.85	37.55	25.74	23.59	23.23	37.18	7.20%
YoY %	110.24%	-28.50%	45.88%	9.11%	1.55%	-37.52%	-	-
Horiz. %	151.83%	72.22%	101.00%	69.23%	63.45%	62.48%	100.00%	-
DPS	0.00	0.00	5.00	4.55	5.00	8.00	12.00	-
YoY %	0.00%	0.00%	9.89%	-9.00%	-37.50%	-33.33%	-	-
Horiz. %	0.00%	0.00%	41.67%	37.92%	41.67%	66.67%	100.00%	-
NAPS	3.34	2.69	2.47	2.08	1.93	1.73	2.00	8.91%
YoY %	24.16%	8.91%	18.75%	7.77%	11.56%	-13.50%	-	-
Horiz. %	167.00%	134.50%	123.50%	104.00%	96.50%	86.50%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 386,426
RPS	66.71	33.31	23.16	17.99	17.70	22.80	25.79	17.14%
YoY %	100.27%	43.83%	28.74%	1.64%	-22.37%	-11.59%	-	-
Horiz. %	258.67%	129.16%	89.80%	69.76%	68.63%	88.41%	100.00%	-
EPS	21.02	10.00	13.98	9.59	7.98	7.89	9.54	14.05%
YoY %	110.20%	-28.47%	45.78%	20.18%	1.14%	-17.30%	-	-
Horiz. %	220.34%	104.82%	146.54%	100.52%	83.65%	82.70%	100.00%	-
DPS	0.00	0.00	1.86	1.69	1.70	2.74	3.07	-
YoY %	0.00%	0.00%	10.06%	-0.59%	-37.96%	-10.75%	-	-
Horiz. %	0.00%	0.00%	60.59%	55.05%	55.37%	89.25%	100.00%	-
NAPS	1.244	1.0016	0.9197	0.7747	0.6527	0.5874	0.5133	15.88%
YoY %	24.20%	8.91%	18.72%	18.69%	11.12%	14.44%	-	-
Horiz. %	242.35%	195.13%	179.17%	150.93%	127.16%	114.44%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.10	1.40	1.36	1.62	1.03	0.79	1.98	-
P/RPS	1.17	1.56	2.19	3.35	1.97	1.18	1.97	-8.31%
YoY %	-25.00%	-28.77%	-34.63%	70.05%	66.95%	-40.10%	-	-
Horiz. %	59.39%	79.19%	111.17%	170.05%	100.00%	59.90%	100.00%	-
P/EPS	3.72	5.21	3.62	6.29	4.37	3.40	5.33	-5.81%
YoY %	-28.60%	43.92%	-42.45%	43.94%	28.53%	-36.21%	-	-
Horiz. %	69.79%	97.75%	67.92%	118.01%	81.99%	63.79%	100.00%	-
EY	26.88	19.18	27.61	15.89	22.91	29.41	18.78	6.15%
YoY %	40.15%	-30.53%	73.76%	-30.64%	-22.10%	56.60%	-	-
Horiz. %	143.13%	102.13%	147.02%	84.61%	121.99%	156.60%	100.00%	-
DY	0.00	0.00	3.68	2.81	4.85	10.13	6.06	-
YoY %	0.00%	0.00%	30.96%	-42.06%	-52.12%	67.16%	-	-
Horiz. %	0.00%	0.00%	60.73%	46.37%	80.03%	167.16%	100.00%	-
P/NAPS	0.63	0.52	0.55	0.78	0.53	0.46	0.99	-7.24%
YoY %	21.15%	-5.45%	-29.49%	47.17%	15.22%	-53.54%	-	-
Horiz. %	63.64%	52.53%	55.56%	78.79%	53.54%	46.46%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	27/11/12	29/11/11	24/11/10	24/11/09	24/11/08	26/11/07	-
Price	2.04	1.45	1.38	1.52	1.20	0.68	2.10	-
P/RPS	1.14	1.62	2.22	3.15	2.29	1.01	2.09	-9.60%
YoY %	-29.63%	-27.03%	-29.52%	37.55%	126.73%	-51.67%	-	-
Horiz. %	54.55%	77.51%	106.22%	150.72%	109.57%	48.33%	100.00%	-
P/EPS	3.61	5.40	3.68	5.91	5.09	2.93	5.65	-7.18%
YoY %	-33.15%	46.74%	-37.73%	16.11%	73.72%	-48.14%	-	-
Horiz. %	63.89%	95.58%	65.13%	104.60%	90.09%	51.86%	100.00%	-
EY	27.67	18.52	27.21	16.93	19.66	34.17	17.71	7.71%
YoY %	49.41%	-31.94%	60.72%	-13.89%	-42.46%	92.94%	-	-
Horiz. %	156.24%	104.57%	153.64%	95.60%	111.01%	192.94%	100.00%	-
DY	0.00	0.00	3.62	2.99	4.17	11.76	5.71	-
YoY %	0.00%	0.00%	21.07%	-28.30%	-64.54%	105.95%	-	-
Horiz. %	0.00%	0.00%	63.40%	52.36%	73.03%	205.95%	100.00%	-
P/NAPS	0.61	0.54	0.56	0.73	0.62	0.39	1.05	-8.64%
YoY %	12.96%	-3.57%	-23.29%	17.74%	58.97%	-62.86%	-	-
Horiz. %	58.10%	51.43%	53.33%	69.52%	59.05%	37.14%	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 10:10:00

EMA 5

10 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

2024-07-04 09:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-04 09:40:00

TURTLE SYSTEM 55

10 Mins

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

951

MPI

MALAYSIAN PACIFIC INDUSTRIES

924

SALCON

SALCON BHD

905

HLIND

HONG LEONG INDUSTRIES BHD

842

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

WCT

WCT HOLDINGS BERHAD

634

JCY

JCY INTERNATIONAL BERHAD

620

GENTING

GENTING BHD

598

PBBANK

PUBLIC BANK BHD

539

Daily Stocks

OFB

0.805

+0.525

120,208,800

HSI-HWW

0.215

-0.02

82,765,100

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

65,692,800

HSI-HWE

0.12

-0.01

65,654,800

HSI-CXN

0.21

+0.01

58,059,700

SNS

0.88

0.00

54,518,600

HEXCARE

0.28

+0.015

52,377,600

JAKS

0.165

+0.005

49,115,700

APPASIA

0.165

+0.005

48,374,500

More active Stocks

OFB

0.805

+0.525

120,208,800

WPRTS

4.45

+0.21

1,162,900

PIE

6.45

+0.18

272,700

F&N

31.92

+0.18

3,600

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

SKBSHUT-WA

0.545

+0.125

9,733,600

PMETAL

6.00

+0.12

4,665,600

HARTA

3.40

+0.11

3,327,600

KOTRA

4.31

+0.11

700

More gainer Stocks

MPI

39.32

-0.36

31,000

TOYOVEN

1.06

-0.32

7,506,300

HEIM

22.22

-0.28

90,600

NESTLE

121.90

-0.20

200

PETDAG

17.22

-0.18

221,200

SUNCON

4.02

-0.14

15,919,600

KLK

20.42

-0.14

70,000

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.02

-0.11

7,400

NOTION

2.02

-0.10

9,197,800

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