[KPS] QoQ TTM Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	440,959	425,602	370,769	371,607	386,486	378,649	427,974	2.01%
YoY %	3.61%	14.79%	-0.23%	-3.85%	2.07%	-11.53%	-	-
Horiz. %	103.03%	99.45%	86.63%	86.83%	90.31%	88.47%	100.00%	-
PBT	67,520	61,305	36,119	29,384	20,638	28,294	-132,328	-
YoY %	10.14%	69.73%	22.92%	42.38%	-27.06%	121.38%	-	-
Horiz. %	-51.02%	-46.33%	-27.30%	-22.21%	-15.60%	-21.38%	100.00%	-
Tax	-29,105	-25,245	-20,664	-10,430	-6,567	-10,073	-4,958	225.06%
YoY %	-15.29%	-22.17%	-98.12%	-58.82%	34.81%	-103.17%	-	-
Horiz. %	587.03%	509.18%	416.78%	210.37%	132.45%	203.17%	100.00%	-
NP	38,415	36,060	15,455	18,954	14,071	18,221	-137,286	-
YoY %	6.53%	133.32%	-18.46%	34.70%	-22.78%	113.27%	-	-
Horiz. %	-27.98%	-26.27%	-11.26%	-13.81%	-10.25%	-13.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,927	31,998	15,392	20,268	15,965	18,808	-59,562	-
YoY %	2.90%	107.89%	-24.06%	26.95%	-15.12%	131.58%	-	-
Horiz. %	-55.28%	-53.72%	-25.84%	-34.03%	-26.80%	-31.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.11%	41.18%	57.21%	35.50%	31.82%	35.60%	-	-
YoY %	4.69%	-28.02%	61.15%	11.57%	-10.62%	0.00%	-	-
Horiz. %	121.10%	115.67%	160.70%	99.72%	89.38%	100.00%	-	-
Total Cost	402,544	389,542	355,314	352,653	372,415	360,428	565,260	-20.23%
YoY %	3.34%	9.63%	0.75%	-5.31%	3.33%	-36.24%	-	-
Horiz. %	71.21%	68.91%	62.86%	62.39%	65.88%	63.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	925,056	907,957	727,349	850,507	863,742	426,421	727,964	17.30%
YoY %	1.88%	24.83%	-14.48%	-1.53%	102.56%	-41.42%	-	-
Horiz. %	127.07%	124.73%	99.92%	116.83%	118.65%	58.58%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	17,446	17,446	17,446	17,446	1,890	1,890	1,890	339.44%
YoY %	0.00%	0.00%	0.00%	823.07%	0.00%	0.00%	-	-
Horiz. %	923.07%	923.07%	923.07%	923.07%	100.00%	100.00%	100.00%	-
Div Payout %	52.98%	54.52%	113.35%	86.08%	11.84%	10.05%	0.00%	-
YoY %	-2.82%	-51.90%	31.68%	627.03%	17.81%	0.00%	-	-
Horiz. %	527.16%	542.49%	1,127.86%	856.52%	117.81%	100.00%	-	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	925,056	907,957	727,349	850,507	863,742	426,421	727,964	17.30%
YoY %	1.88%	24.83%	-14.48%	-1.53%	102.56%	-41.42%	-	-
Horiz. %	127.07%	124.73%	99.92%	116.83%	118.65%	58.58%	100.00%	-
NOSH	467,200	465,619	372,999	436,157	436,233	426,421	428,214	5.97%
YoY %	0.34%	24.83%	-14.48%	-0.02%	2.30%	-0.42%	-	-
Horiz. %	109.10%	108.74%	87.11%	101.85%	101.87%	99.58%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	8.71%	8.47%	4.17%	5.10%	3.64%	4.81%	-32.08%	-
YoY %	2.83%	103.12%	-18.24%	40.11%	-24.32%	114.99%	-	-
Horiz. %	-27.15%	-26.40%	-13.00%	-15.90%	-11.35%	-14.99%	100.00%	-
ROE	3.56%	3.52%	2.12%	2.38%	1.85%	4.41%	-8.18%	-
YoY %	1.14%	66.04%	-10.92%	28.65%	-58.05%	153.91%	-	-
Horiz. %	-43.52%	-43.03%	-25.92%	-29.10%	-22.62%	-53.91%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	94.38	91.41	99.40	85.20	88.60	88.80	99.94	-3.74%
YoY %	3.25%	-8.04%	16.67%	-3.84%	-0.23%	-11.15%	-	-
Horiz. %	94.44%	91.46%	99.46%	85.25%	88.65%	88.85%	100.00%	-
EPS	7.05	6.87	4.13	4.65	3.66	4.41	-13.91	-
YoY %	2.62%	66.34%	-11.18%	27.05%	-17.01%	131.70%	-	-
Horiz. %	-50.68%	-49.39%	-29.69%	-33.43%	-26.31%	-31.70%	100.00%	-
DPS	3.73	3.75	4.68	4.00	0.43	0.44	0.44	315.21%
YoY %	-0.53%	-19.87%	17.00%	830.23%	-2.27%	0.00%	-	-
Horiz. %	847.73%	852.27%	1,063.64%	909.09%	97.73%	100.00%	100.00%	-
NAPS	1.98	1.95	1.95	1.95	1.98	1.00	1.70	10.68%
YoY %	1.54%	0.00%	0.00%	-1.52%	98.00%	-41.18%	-	-
Horiz. %	116.47%	114.71%	114.71%	114.71%	116.47%	58.82%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 436,157
RPS	82.06	79.20	69.00	69.15	71.92	70.46	79.64	2.01%
YoY %	3.61%	14.78%	-0.22%	-3.85%	2.07%	-11.53%	-	-
Horiz. %	103.04%	99.45%	86.64%	86.83%	90.31%	88.47%	100.00%	-
EPS	6.13	5.95	2.86	3.77	2.97	3.50	-11.08	-
YoY %	3.03%	108.04%	-24.14%	26.94%	-15.14%	131.59%	-	-
Horiz. %	-55.32%	-53.70%	-25.81%	-34.03%	-26.81%	-31.59%	100.00%	-
DPS	3.25	3.25	3.25	3.25	0.35	0.35	0.35	341.18%
YoY %	0.00%	0.00%	0.00%	828.57%	0.00%	0.00%	-	-
Horiz. %	928.57%	928.57%	928.57%	928.57%	100.00%	100.00%	100.00%	-
NAPS	1.7214	1.6896	1.3535	1.5827	1.6073	0.7935	1.3546	17.30%
YoY %	1.88%	24.83%	-14.48%	-1.53%	102.56%	-41.42%	-	-
Horiz. %	127.08%	124.73%	99.92%	116.84%	118.65%	58.58%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	1.74	2.86	3.28	1.71	1.22	0.43	0.46	-
P/RPS	1.84	3.13	3.30	2.01	1.38	0.48	0.46	151.77%
YoY %	-41.21%	-5.15%	64.18%	45.65%	187.50%	4.35%	-	-
Horiz. %	400.00%	680.43%	717.39%	436.96%	300.00%	104.35%	100.00%	-
P/EPS	24.69	41.62	79.49	36.80	33.34	9.75	-3.31	-
YoY %	-40.68%	-47.64%	116.01%	10.38%	241.95%	394.56%	-	-
Horiz. %	-745.92%	-1,257.40%	-2,401.51%	-1,111.78%	-1,007.25%	-294.56%	100.00%	-
EY	4.05	2.40	1.26	2.72	3.00	10.26	-30.24	-
YoY %	68.75%	90.48%	-53.68%	-9.33%	-70.76%	133.93%	-	-
Horiz. %	-13.39%	-7.94%	-4.17%	-8.99%	-9.92%	-33.93%	100.00%	-
DY	2.15	1.31	1.43	2.34	0.36	1.03	0.96	71.09%
YoY %	64.12%	-8.39%	-38.89%	550.00%	-65.05%	7.29%	-	-
Horiz. %	223.96%	136.46%	148.96%	243.75%	37.50%	107.29%	100.00%	-
P/NAPS	0.88	1.47	1.68	0.88	0.62	0.43	0.27	119.66%
YoY %	-40.14%	-12.50%	90.91%	41.94%	44.19%	59.26%	-	-
Horiz. %	325.93%	544.44%	622.22%	325.93%	229.63%	159.26%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	29/02/08	29/11/07	30/08/07	31/05/07	28/02/07	29/11/06	-
Price	1.95	3.46	2.98	3.08	1.17	0.61	0.45	-
P/RPS	2.07	3.79	3.00	3.62	1.32	0.69	0.45	176.33%
YoY %	-45.38%	26.33%	-17.13%	174.24%	91.30%	53.33%	-	-
Horiz. %	460.00%	842.22%	666.67%	804.44%	293.33%	153.33%	100.00%	-
P/EPS	27.67	50.35	72.22	66.28	31.97	13.83	-3.24	-
YoY %	-45.04%	-30.28%	8.96%	107.32%	131.16%	526.85%	-	-
Horiz. %	-854.01%	-1,554.01%	-2,229.01%	-2,045.68%	-986.73%	-426.85%	100.00%	-
EY	3.61	1.99	1.38	1.51	3.13	7.23	-30.91	-
YoY %	81.41%	44.20%	-8.61%	-51.76%	-56.71%	123.39%	-	-
Horiz. %	-11.68%	-6.44%	-4.46%	-4.89%	-10.13%	-23.39%	100.00%	-
DY	1.91	1.08	1.57	1.30	0.37	0.73	0.98	55.96%
YoY %	76.85%	-31.21%	20.77%	251.35%	-49.32%	-25.51%	-	-
Horiz. %	194.90%	110.20%	160.20%	132.65%	37.76%	74.49%	100.00%	-
P/NAPS	0.98	1.77	1.53	1.58	0.59	0.61	0.26	142.00%
YoY %	-44.63%	15.69%	-3.16%	167.80%	-3.28%	134.62%	-	-
Horiz. %	376.92%	680.77%	588.46%	607.69%	226.92%	234.62%	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

No trading signals available.

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

918

HLIND

HONG LEONG INDUSTRIES BHD

908

JCY

JCY INTERNATIONAL BERHAD

532

GENTING

GENTING BHD

410

YTLPOWR

YTL POWER INTERNATIONAL BHD

376

NOTION

NOTION VTEC BHD

319

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

309

DNEX

DAGANG NEXCHANGE BERHAD

272

UCHITEC

UCHI TECHNOLOGIES BHD

271

Daily Stocks

INGENIEU

0.06

+0.01

54,021,900

AHB-WC

0.075

0.00

42,580,000

HIAPTEK

0.44

+0.015

32,479,500

MAXLAND-WB

0.03

+0.025

32,316,900

NOVAMSC

0.225

+0.01

31,749,600

SNS

0.78

+0.025

30,589,700

TCS

0.18

+0.02

24,565,400

JCY

0.735

+0.03

23,377,000

MYEG

0.995

-0.025

23,272,600

YGL

0.265

+0.02

22,806,400

More active Stocks

NESTLE

122.30

+0.80

9,400

DLADY

36.48

+0.30

5,400

AJI

15.78

+0.28

27,600

HEIM

22.28

+0.24

62,300

CANONE

3.13

+0.13

22,100

NAIM

1.54

+0.12

2,501,500

HUMEIND

3.46

+0.11

670,600

MSM

2.44

+0.11

577,600

HLBANK

19.30

+0.10

29,900

TSH

1.24

+0.09

3,050,300

More gainer Stocks

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

6,044,500

KHIND

2.64

-0.14

3,500

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

HSI-CXO

0.005

-0.07

40,000

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