[KPS] QoQ Annualized Quarter 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
Annualized Quarter Result
Revenue	305,827	315,773	331,424	391,880	425,602	362,424	369,714	-11.82%
YoY %	-3.15%	-4.72%	-15.43%	-7.92%	17.43%	-1.97%	-	-
Horiz. %	82.72%	85.41%	89.64%	106.00%	115.12%	98.03%	100.00%	-
PBT	-4,147	91,968	97,846	89,772	61,305	51,109	54,688	-
YoY %	-104.51%	-6.01%	8.99%	46.44%	19.95%	-6.54%	-	-
Horiz. %	-7.58%	168.17%	178.92%	164.15%	112.10%	93.46%	100.00%	-
Tax	-10,298	-8,980	-8,312	-22,396	-25,245	-21,137	-14,810	-21.42%
YoY %	-14.68%	-8.04%	62.89%	11.29%	-19.44%	-42.72%	-	-
Horiz. %	69.53%	60.63%	56.12%	151.22%	170.46%	142.72%	100.00%	-
NP	-14,445	82,988	89,534	67,376	36,060	29,972	39,878	-
YoY %	-117.41%	-7.31%	32.89%	86.84%	20.31%	-24.84%	-	-
Horiz. %	-36.22%	208.10%	224.52%	168.96%	90.43%	75.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,160	62,050	66,606	56,064	31,998	29,990	42,748	-
YoY %	-105.09%	-6.84%	18.80%	75.21%	6.70%	-29.84%	-	-
Horiz. %	-7.39%	145.15%	155.81%	131.15%	74.85%	70.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	9.76%	8.49%	24.95%	41.18%	41.36%	27.08%	-
YoY %	-	14.96%	-65.97%	-39.41%	-0.44%	52.73%	-	-
Horiz. %	-	36.04%	31.35%	92.13%	152.07%	152.73%	100.00%	-
Total Cost	320,272	232,785	241,890	324,504	389,542	332,452	329,836	-1.93%
YoY %	37.58%	-3.76%	-25.46%	-16.70%	17.17%	0.79%	-	-
Horiz. %	97.10%	70.58%	73.34%	98.38%	118.10%	100.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	872,233	959,252	946,756	925,056	862,033	860,026	833,586	3.05%
YoY %	-9.07%	1.32%	2.35%	7.31%	0.23%	3.17%	-	-
Horiz. %	104.64%	115.08%	113.58%	110.97%	103.41%	103.17%	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	18,266	25,326	38,060	-	17,682	23,522	34,198	-34.04%
YoY %	-27.88%	-33.46%	0.00%	-	-24.83%	-31.22%	-	-
Horiz. %	53.41%	74.06%	111.29%	-	51.70%	68.78%	100.00%	-
Div Payout %	0.00%	40.82%	57.14%	-	55.26%	78.43%	80.00%	-
YoY %	0.00%	-28.56%	0.00%	-	-29.54%	-1.96%	-	-
Horiz. %	0.00%	51.02%	71.43%	-	69.08%	98.04%	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	872,233	959,252	946,756	925,056	862,033	860,026	833,586	3.05%
YoY %	-9.07%	1.32%	2.35%	7.31%	0.23%	3.17%	-	-
Horiz. %	104.64%	115.08%	113.58%	110.97%	103.41%	103.17%	100.00%	-
NOSH	456,666	474,877	475,757	467,200	442,068	441,039	427,480	4.48%
YoY %	-3.83%	-0.18%	1.83%	5.69%	0.23%	3.17%	-	-
Horiz. %	106.83%	111.09%	111.29%	109.29%	103.41%	103.17%	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	-4.72%	26.28%	27.01%	17.19%	8.47%	8.27%	10.79%	-
YoY %	-117.96%	-2.70%	57.13%	102.95%	2.42%	-23.35%	-	-
Horiz. %	-43.74%	243.56%	250.32%	159.31%	78.50%	76.65%	100.00%	-
ROE	-0.36%	6.47%	7.04%	6.06%	3.71%	3.49%	5.13%	-
YoY %	-105.56%	-8.10%	16.17%	63.34%	6.30%	-31.97%	-	-
Horiz. %	-7.02%	126.12%	137.23%	118.13%	72.32%	68.03%	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	66.97	66.50	69.66	83.88	96.28	82.18	86.49	-15.61%
YoY %	0.71%	-4.54%	-16.95%	-12.88%	17.16%	-4.98%	-	-
Horiz. %	77.43%	76.89%	80.54%	96.98%	111.32%	95.02%	100.00%	-
EPS	-0.70	13.07	14.00	12.00	7.20	6.80	10.00	-
YoY %	-105.36%	-6.64%	16.67%	66.67%	5.88%	-32.00%	-	-
Horiz. %	-7.00%	130.70%	140.00%	120.00%	72.00%	68.00%	100.00%	-
DPS	4.00	5.33	8.00	0.00	4.00	5.33	8.00	-36.87%
YoY %	-24.95%	-33.38%	0.00%	0.00%	-24.95%	-33.38%	-	-
Horiz. %	50.00%	66.62%	100.00%	0.00%	50.00%	66.62%	100.00%	-
NAPS	1.91	2.02	1.99	1.98	1.95	1.95	1.95	-1.36%
YoY %	-5.45%	1.51%	0.51%	1.54%	0.00%	0.00%	-	-
Horiz. %	97.95%	103.59%	102.05%	101.54%	100.00%	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 - 467,200
RPS	56.91	58.76	61.67	72.92	79.20	67.44	68.80	-11.83%
YoY %	-3.15%	-4.72%	-15.43%	-7.93%	17.44%	-1.98%	-	-
Horiz. %	82.72%	85.41%	89.64%	105.99%	115.12%	98.02%	100.00%	-
EPS	-0.59	11.55	12.39	10.43	5.95	5.58	7.95	-
YoY %	-105.11%	-6.78%	18.79%	75.29%	6.63%	-29.81%	-	-
Horiz. %	-7.42%	145.28%	155.85%	131.19%	74.84%	70.19%	100.00%	-
DPS	3.40	4.71	7.08	0.00	3.29	4.38	6.36	-34.00%
YoY %	-27.81%	-33.47%	0.00%	0.00%	-24.89%	-31.13%	-	-
Horiz. %	53.46%	74.06%	111.32%	0.00%	51.73%	68.87%	100.00%	-
NAPS	1.6231	1.785	1.7618	1.7214	1.6041	1.6004	1.5512	3.05%
YoY %	-9.07%	1.32%	2.35%	7.31%	0.23%	3.17%	-	-
Horiz. %	104.64%	115.07%	113.58%	110.97%	103.41%	103.17%	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	1.43	1.80	2.12	1.74	2.86	3.28	1.71	-
P/RPS	2.14	2.71	3.04	2.07	2.97	3.99	1.98	5.29%
YoY %	-21.03%	-10.86%	46.86%	-30.30%	-25.56%	101.52%	-	-
Horiz. %	108.08%	136.87%	153.54%	104.55%	150.00%	201.52%	100.00%	-
P/EPS	-206.66	13.78	15.14	14.50	39.51	48.24	17.10	-
YoY %	-1,599.71%	-8.98%	4.41%	-63.30%	-18.10%	182.11%	-	-
Horiz. %	-1,208.54%	80.58%	88.54%	84.80%	231.05%	282.11%	100.00%	-
EY	-0.48	7.26	6.60	6.90	2.53	2.07	5.85	-
YoY %	-106.61%	10.00%	-4.35%	172.73%	22.22%	-64.62%	-	-
Horiz. %	-8.21%	124.10%	112.82%	117.95%	43.25%	35.38%	100.00%	-
DY	2.80	2.96	3.77	0.00	1.40	1.63	4.68	-28.88%
YoY %	-5.41%	-21.49%	0.00%	0.00%	-14.11%	-65.17%	-	-
Horiz. %	59.83%	63.25%	80.56%	0.00%	29.91%	34.83%	100.00%	-
P/NAPS	0.75	0.89	1.07	0.88	1.47	1.68	0.88	-10.06%
YoY %	-15.73%	-16.82%	21.59%	-40.14%	-12.50%	90.91%	-	-
Horiz. %	85.23%	101.14%	121.59%	100.00%	167.05%	190.91%	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	27/02/09	28/11/08	28/08/08	28/05/08	29/02/08	29/11/07	30/08/07	-
Price	1.42	1.40	2.07	1.95	3.46	2.98	3.08	-
P/RPS	2.12	2.11	2.97	2.32	3.59	3.63	3.56	-29.10%
YoY %	0.47%	-28.96%	28.02%	-35.38%	-1.10%	1.97%	-	-
Horiz. %	59.55%	59.27%	83.43%	65.17%	100.84%	101.97%	100.00%	-
P/EPS	-205.21	10.71	14.79	16.25	47.80	43.82	30.80	-
YoY %	-2,016.06%	-27.59%	-8.98%	-66.00%	9.08%	42.27%	-	-
Horiz. %	-666.27%	34.77%	48.02%	52.76%	155.19%	142.27%	100.00%	-
EY	-0.49	9.33	6.76	6.15	2.09	2.28	3.25	-
YoY %	-105.25%	38.02%	9.92%	194.26%	-8.33%	-29.85%	-	-
Horiz. %	-15.08%	287.08%	208.00%	189.23%	64.31%	70.15%	100.00%	-
DY	2.82	3.81	3.86	0.00	1.16	1.79	2.60	5.53%
YoY %	-25.98%	-1.30%	0.00%	0.00%	-35.20%	-31.15%	-	-
Horiz. %	108.46%	146.54%	148.46%	0.00%	44.62%	68.85%	100.00%	-
P/NAPS	0.74	0.69	1.04	0.98	1.77	1.53	1.58	-39.55%
YoY %	7.25%	-33.65%	6.12%	-44.63%	15.69%	-3.16%	-	-
Horiz. %	46.84%	43.67%	65.82%	62.03%	112.03%	96.84%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 14:45:00

EMA 5

5 Mins

SELL

2024-07-01 14:35:00

ADX

5 Mins

SELL

2024-07-01 14:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-01 12:00:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-01 11:10:00

EMA 5

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

904

HLIND

HONG LEONG INDUSTRIES BHD

885

JCY

JCY INTERNATIONAL BERHAD

630

GENTING

GENTING BHD

444

YTLPOWR

YTL POWER INTERNATIONAL BHD

440

NOTION

NOTION VTEC BHD

438

DNEX

DAGANG NEXCHANGE BERHAD

381

SNS

SNS NETWORK TECHNOLOGY BERHAD

355

TSH

TSH RESOURCES BHD

309

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.075

0.00

90,445,600

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.82

+0.065

60,691,500

INGENIEU

0.055

+0.005

57,407,100

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.995

-0.025

52,058,700

NOVAMSC

0.23

+0.015

48,755,400

EATECH

0.355

+0.015

42,322,000

HIAPTEK

0.44

+0.015

38,544,500

More active Stocks

NESTLE

122.30

+0.80

85,900

AJI

15.70

+0.20

120,400

BIPORT

6.50

+0.20

1,000

VSTECS

4.37

+0.17

606,300

HUMEIND

3.51

+0.16

1,323,600

KSENG

6.22

+0.14

413,900

HEIM

22.18

+0.14

106,300

YTL

3.58

+0.13

6,165,900

UTDPLT

24.62

+0.12

73,000

PPB

14.42

+0.12

45,900

More gainer Stocks

MPI

38.92

-0.50

1,100

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.14

-0.16

8,342,300

UMS

2.13

-0.16

2,000

PETDAG

17.30

-0.14

67,200

PANAMY

20.04

-0.14

18,500

KHIND

2.65

-0.13

5,000

KUAISHO-C17

0.08

-0.12

58,800

ANALABS

1.76

-0.10

3,100

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