[KPS] QoQ TTM Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	267,843	269,818	305,827	390,614	406,457	440,959	425,602	-26.58%
YoY %	-0.73%	-11.77%	-21.71%	-3.90%	-7.82%	3.61%	-	-
Horiz. %	62.93%	63.40%	71.86%	91.78%	95.50%	103.61%	100.00%	-
PBT	-16,025	-25,779	-4,148	91,948	82,884	67,520	61,305	-
YoY %	37.84%	-521.48%	-104.51%	10.94%	22.75%	10.14%	-	-
Horiz. %	-26.14%	-42.05%	-6.77%	149.98%	135.20%	110.14%	100.00%	-
Tax	-15,539	-4,637	-10,298	-16,127	-21,996	-29,105	-25,245	-27.66%
YoY %	-235.11%	54.97%	36.14%	26.68%	24.43%	-15.29%	-	-
Horiz. %	61.55%	18.37%	40.79%	63.88%	87.13%	115.29%	100.00%	-
NP	-31,564	-30,416	-14,446	75,821	60,888	38,415	36,060	-
YoY %	-3.77%	-110.55%	-119.05%	24.53%	58.50%	6.53%	-	-
Horiz. %	-87.53%	-84.35%	-40.06%	210.26%	168.85%	106.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-14,637	-11,832	-4,503	54,700	43,927	32,927	31,998	-
YoY %	-23.71%	-162.76%	-108.23%	24.52%	33.41%	2.90%	-	-
Horiz. %	-45.74%	-36.98%	-14.07%	170.95%	137.28%	102.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	17.54%	26.54%	43.11%	41.18%	-
YoY %	-	-	-	-33.91%	-38.44%	4.69%	-	-
Horiz. %	-	-	-	42.59%	64.45%	104.69%	100.00%	-
Total Cost	299,407	300,234	320,273	314,793	345,569	402,544	389,542	-16.10%
YoY %	-0.28%	-6.26%	1.74%	-8.91%	-14.15%	3.34%	-	-
Horiz. %	76.86%	77.07%	82.22%	80.81%	88.71%	103.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	913,573	926,627	912,848	960,873	936,125	925,056	907,957	0.41%
YoY %	-1.41%	1.51%	-5.00%	2.64%	1.20%	1.88%	-	-
Horiz. %	100.62%	102.06%	100.54%	105.83%	103.10%	101.88%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	18,836	18,816	18,816	18,816	18,816	17,446	17,446	5.24%
YoY %	0.11%	0.00%	0.00%	0.00%	7.85%	0.00%	-	-
Horiz. %	107.97%	107.85%	107.85%	107.85%	107.85%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	34.40%	42.84%	52.98%	54.52%	-
YoY %	0.00%	0.00%	0.00%	-19.70%	-19.14%	-2.82%	-	-
Horiz. %	0.00%	0.00%	0.00%	63.10%	78.58%	97.18%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	913,573	926,627	912,848	960,873	936,125	925,056	907,957	0.41%
YoY %	-1.41%	1.51%	-5.00%	2.64%	1.20%	1.88%	-	-
Horiz. %	100.62%	102.06%	100.54%	105.83%	103.10%	101.88%	100.00%	-
NOSH	470,914	477,642	475,442	475,680	470,414	467,200	465,619	0.75%
YoY %	-1.41%	0.46%	-0.05%	1.12%	0.69%	0.34%	-	-
Horiz. %	101.14%	102.58%	102.11%	102.16%	101.03%	100.34%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	-11.78%	-11.27%	-4.72%	19.41%	14.98%	8.71%	8.47%	-
YoY %	-4.53%	-138.77%	-124.32%	29.57%	71.99%	2.83%	-	-
Horiz. %	-139.08%	-133.06%	-55.73%	229.16%	176.86%	102.83%	100.00%	-
ROE	-1.60%	-1.28%	-0.49%	5.69%	4.69%	3.56%	3.52%	-
YoY %	-25.00%	-161.22%	-108.61%	21.32%	31.74%	1.14%	-	-
Horiz. %	-45.45%	-36.36%	-13.92%	161.65%	133.24%	101.14%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	56.88	56.49	64.32	82.12	86.40	94.38	91.41	-27.13%
YoY %	0.69%	-12.17%	-21.68%	-4.95%	-8.46%	3.25%	-	-
Horiz. %	62.23%	61.80%	70.36%	89.84%	94.52%	103.25%	100.00%	-
EPS	-3.11	-2.48	-0.95	11.50	9.34	7.05	6.87	-
YoY %	-25.40%	-161.05%	-108.26%	23.13%	32.48%	2.62%	-	-
Horiz. %	-45.27%	-36.10%	-13.83%	167.39%	135.95%	102.62%	100.00%	-
DPS	4.00	4.00	4.00	3.96	4.00	3.73	3.75	4.40%
YoY %	0.00%	0.00%	1.01%	-1.00%	7.24%	-0.53%	-	-
Horiz. %	106.67%	106.67%	106.67%	105.60%	106.67%	99.47%	100.00%	-
NAPS	1.94	1.94	1.92	2.02	1.99	1.98	1.95	-0.34%
YoY %	0.00%	1.04%	-4.95%	1.51%	0.51%	1.54%	-	-
Horiz. %	99.49%	99.49%	98.46%	103.59%	102.05%	101.54%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 475,680
RPS	49.84	50.21	56.91	72.69	75.64	82.06	79.20	-26.58%
YoY %	-0.74%	-11.77%	-21.71%	-3.90%	-7.82%	3.61%	-	-
Horiz. %	62.93%	63.40%	71.86%	91.78%	95.51%	103.61%	100.00%	-
EPS	-2.72	-2.20	-0.84	10.18	8.17	6.13	5.95	-
YoY %	-23.64%	-161.90%	-108.25%	24.60%	33.28%	3.03%	-	-
Horiz. %	-45.71%	-36.97%	-14.12%	171.09%	137.31%	103.03%	100.00%	-
DPS	3.51	3.50	3.50	3.50	3.50	3.25	3.25	5.26%
YoY %	0.29%	0.00%	0.00%	0.00%	7.69%	0.00%	-	-
Horiz. %	108.00%	107.69%	107.69%	107.69%	107.69%	100.00%	100.00%	-
NAPS	1.70	1.7243	1.6987	1.7881	1.742	1.7214	1.6896	0.41%
YoY %	-1.41%	1.51%	-5.00%	2.65%	1.20%	1.88%	-	-
Horiz. %	100.62%	102.05%	100.54%	105.83%	103.10%	101.88%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.11	1.40	1.43	1.80	2.12	1.74	2.86	-
P/RPS	3.71	2.48	2.22	2.19	2.45	1.84	3.13	12.01%
YoY %	49.60%	11.71%	1.37%	-10.61%	33.15%	-41.21%	-	-
Horiz. %	118.53%	79.23%	70.93%	69.97%	78.27%	58.79%	100.00%	-
P/EPS	-67.88	-56.52	-150.98	15.65	22.70	24.69	41.62	-
YoY %	-20.10%	62.56%	-1,064.73%	-31.06%	-8.06%	-40.68%	-	-
Horiz. %	-163.09%	-135.80%	-362.76%	37.60%	54.54%	59.32%	100.00%	-
EY	-1.47	-1.77	-0.66	6.39	4.40	4.05	2.40	-
YoY %	16.95%	-168.18%	-110.33%	45.23%	8.64%	68.75%	-	-
Horiz. %	-61.25%	-73.75%	-27.50%	266.25%	183.33%	168.75%	100.00%	-
DY	1.90	2.86	2.80	2.20	1.89	2.15	1.31	28.16%
YoY %	-33.57%	2.14%	27.27%	16.40%	-12.09%	64.12%	-	-
Horiz. %	145.04%	218.32%	213.74%	167.94%	144.27%	164.12%	100.00%	-
P/NAPS	1.09	0.72	0.74	0.89	1.07	0.88	1.47	-18.09%
YoY %	51.39%	-2.70%	-16.85%	-16.82%	21.59%	-40.14%	-	-
Horiz. %	74.15%	48.98%	50.34%	60.54%	72.79%	59.86%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	28/05/09	27/02/09	28/11/08	28/08/08	28/05/08	29/02/08	-
Price	1.86	1.94	1.42	1.40	2.07	1.95	3.46	-
P/RPS	3.27	3.43	2.21	1.70	2.40	2.07	3.79	-9.37%
YoY %	-4.66%	55.20%	30.00%	-29.17%	15.94%	-45.38%	-	-
Horiz. %	86.28%	90.50%	58.31%	44.85%	63.32%	54.62%	100.00%	-
P/EPS	-59.84	-78.32	-149.93	12.17	22.17	27.67	50.35	-
YoY %	23.60%	47.76%	-1,331.96%	-45.11%	-19.88%	-45.04%	-	-
Horiz. %	-118.85%	-155.55%	-297.78%	24.17%	44.03%	54.96%	100.00%	-
EY	-1.67	-1.28	-0.67	8.21	4.51	3.61	1.99	-
YoY %	-30.47%	-91.04%	-108.16%	82.04%	24.93%	81.41%	-	-
Horiz. %	-83.92%	-64.32%	-33.67%	412.56%	226.63%	181.41%	100.00%	-
DY	2.15	2.06	2.82	2.83	1.93	1.91	1.08	58.31%
YoY %	4.37%	-26.95%	-0.35%	46.63%	1.05%	76.85%	-	-
Horiz. %	199.07%	190.74%	261.11%	262.04%	178.70%	176.85%	100.00%	-
P/NAPS	0.96	1.00	0.74	0.69	1.04	0.98	1.77	-33.51%
YoY %	-4.00%	35.14%	7.25%	-33.65%	6.12%	-44.63%	-	-
Horiz. %	54.24%	56.50%	41.81%	38.98%	58.76%	55.37%	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

90,265,600

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.82

+0.065

60,537,800

INGENIEU

0.055

+0.005

57,407,100

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.995

-0.025

52,056,600

NOVAMSC

0.23

+0.015

48,750,400

EATECH

0.355

+0.015

42,322,000

HIAPTEK

0.44

+0.015

38,520,200

More active Stocks

NESTLE

122.30

+0.80

85,800

AJI

15.70

+0.20

120,400

UTDPLT

24.70

+0.20

72,900

BIPORT

6.50

+0.20

1,000

VSTECS

4.38

+0.18

601,200

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

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

65,900

KHIND

2.65

-0.13

5,000

KUAISHO-C17

0.08

-0.12

58,800

PANAMY

20.06

-0.12

17,500

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