[KPS] QoQ TTM Result on 31-Dec-2014 [#4]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	79,564	139,766	198,542	249,091	314,971	314,420	313,644	-59.89%
YoY %	-43.07%	-29.60%	-20.29%	-20.92%	0.18%	0.25%	-	-
Horiz. %	25.37%	44.56%	63.30%	79.42%	100.42%	100.25%	100.00%	-
PBT	107,182	141,518	137,097	142,696	79,582	294,340	298,325	-49.43%
YoY %	-24.26%	3.22%	-3.92%	79.31%	-72.96%	-1.34%	-	-
Horiz. %	35.93%	47.44%	45.96%	47.83%	26.68%	98.66%	100.00%	-
Tax	-32,869	-34,244	-22,129	-25,046	-7,108	-17,448	-36,325	-6.44%
YoY %	4.02%	-54.75%	11.65%	-252.36%	59.26%	51.97%	-	-
Horiz. %	90.49%	94.27%	60.92%	68.95%	19.57%	48.03%	100.00%	-
NP	74,313	107,274	114,968	117,650	72,474	276,892	262,000	-56.79%
YoY %	-30.73%	-6.69%	-2.28%	62.33%	-73.83%	5.68%	-	-
Horiz. %	28.36%	40.94%	43.88%	44.90%	27.66%	105.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,651	105,368	112,561	115,567	73,179	277,590	264,802	-57.74%
YoY %	-31.05%	-6.39%	-2.60%	57.92%	-73.64%	4.83%	-	-
Horiz. %	27.44%	39.79%	42.51%	43.64%	27.64%	104.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.67%	24.20%	16.14%	17.55%	8.93%	5.93%	12.18%	-
YoY %	26.74%	49.94%	-8.03%	96.53%	50.59%	-51.31%	-	-
Horiz. %	251.81%	198.69%	132.51%	144.09%	73.32%	48.69%	100.00%	-
Total Cost	5,251	32,492	83,574	131,441	242,497	37,528	51,644	-78.18%
YoY %	-83.84%	-61.12%	-36.42%	-45.80%	546.18%	-27.33%	-	-
Horiz. %	10.17%	62.92%	161.83%	254.51%	469.56%	72.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,253,328	1,227,549	1,212,579	1,202,599	1,157,689	1,132,739	1,099,325	9.12%
YoY %	2.10%	1.23%	0.83%	3.88%	2.20%	3.04%	-	-
Horiz. %	114.01%	111.66%	110.30%	109.39%	105.31%	103.04%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	30,191	19,960	19,960	19,883	148,845	276,434	285,452	-77.60%
YoY %	51.26%	0.00%	0.39%	-86.64%	-46.16%	-3.16%	-	-
Horiz. %	10.58%	6.99%	6.99%	6.97%	52.14%	96.84%	100.00%	-
Div Payout %	41.56%	18.94%	17.73%	17.21%	203.40%	99.58%	107.80%	-
YoY %	119.43%	6.82%	3.02%	-91.54%	104.26%	-7.63%	-	-
Horiz. %	38.55%	17.57%	16.45%	15.96%	188.68%	92.37%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	1,253,328	1,227,549	1,212,579	1,202,599	1,157,689	1,132,739	1,099,325	9.12%
YoY %	2.10%	1.23%	0.83%	3.88%	2.20%	3.04%	-	-
Horiz. %	114.01%	111.66%	110.30%	109.39%	105.31%	103.04%	100.00%	-
NOSH	499,004	499,004	499,004	499,004	499,004	499,004	499,004	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	93.40%	76.75%	57.91%	47.23%	23.01%	88.06%	83.53%	-
YoY %	21.69%	32.53%	22.61%	105.26%	-73.87%	5.42%	-	-
Horiz. %	111.82%	91.88%	69.33%	56.54%	27.55%	105.42%	100.00%	-
ROE	5.80%	8.58%	9.28%	9.61%	6.32%	24.51%	24.09%	-
YoY %	-32.40%	-7.54%	-3.43%	52.06%	-74.21%	1.74%	-	-
Horiz. %	24.08%	35.62%	38.52%	39.89%	26.23%	101.74%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	15.55	28.01	39.79	49.92	63.12	63.01	63.34	-60.75%
YoY %	-44.48%	-29.61%	-20.29%	-20.91%	0.17%	-0.52%	-	-
Horiz. %	24.55%	44.22%	62.82%	78.81%	99.65%	99.48%	100.00%	-
EPS	14.20	21.12	22.56	23.16	14.67	55.63	53.47	-58.65%
YoY %	-32.77%	-6.38%	-2.59%	57.87%	-73.63%	4.04%	-	-
Horiz. %	26.56%	39.50%	42.19%	43.31%	27.44%	104.04%	100.00%	-
DPS	5.90	4.00	4.00	4.00	29.58	55.16	57.64	-78.08%
YoY %	47.50%	0.00%	0.00%	-86.48%	-46.37%	-4.30%	-	-
Horiz. %	10.24%	6.94%	6.94%	6.94%	51.32%	95.70%	100.00%	-
NAPS	2.45	2.46	2.43	2.41	2.32	2.27	2.22	6.78%
YoY %	-0.41%	1.23%	0.83%	3.88%	2.20%	2.25%	-	-
Horiz. %	110.36%	110.81%	109.46%	108.56%	104.50%	102.25%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 499,004
RPS	14.81	26.01	36.95	46.35	58.61	58.51	58.36	-59.88%
YoY %	-43.06%	-29.61%	-20.28%	-20.92%	0.17%	0.26%	-	-
Horiz. %	25.38%	44.57%	63.31%	79.42%	100.43%	100.26%	100.00%	-
EPS	13.52	19.61	20.95	21.51	13.62	51.66	49.28	-57.74%
YoY %	-31.06%	-6.40%	-2.60%	57.93%	-73.64%	4.83%	-	-
Horiz. %	27.44%	39.79%	42.51%	43.65%	27.64%	104.83%	100.00%	-
DPS	5.62	3.71	3.71	3.70	27.70	51.44	53.12	-77.60%
YoY %	51.48%	0.00%	0.27%	-86.64%	-46.15%	-3.16%	-	-
Horiz. %	10.58%	6.98%	6.98%	6.97%	52.15%	96.84%	100.00%	-
NAPS	2.3323	2.2843	2.2564	2.2379	2.1543	2.1079	2.0457	9.12%
YoY %	2.10%	1.24%	0.83%	3.88%	2.20%	3.04%	-	-
Horiz. %	114.01%	111.66%	110.30%	109.40%	105.31%	103.04%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.27	1.41	1.50	1.46	1.53	1.68	1.65	-
P/RPS	8.17	5.03	3.77	2.92	2.42	2.67	2.61	113.83%
YoY %	62.43%	33.42%	29.11%	20.66%	-9.36%	2.30%	-	-
Horiz. %	313.03%	192.72%	144.44%	111.88%	92.72%	102.30%	100.00%	-
P/EPS	8.94	6.68	6.65	6.30	10.43	3.02	3.09	102.91%
YoY %	33.83%	0.45%	5.56%	-39.60%	245.36%	-2.27%	-	-
Horiz. %	289.32%	216.18%	215.21%	203.88%	337.54%	97.73%	100.00%	-
EY	11.18	14.98	15.04	15.86	9.58	33.11	32.41	-50.78%
YoY %	-25.37%	-0.40%	-5.17%	65.55%	-71.07%	2.16%	-	-
Horiz. %	34.50%	46.22%	46.41%	48.94%	29.56%	102.16%	100.00%	-
DY	4.65	2.84	2.67	2.74	19.33	32.83	34.94	-73.90%
YoY %	63.73%	6.37%	-2.55%	-85.83%	-41.12%	-6.04%	-	-
Horiz. %	13.31%	8.13%	7.64%	7.84%	55.32%	93.96%	100.00%	-
P/NAPS	0.52	0.57	0.62	0.61	0.66	0.74	0.74	-20.94%
YoY %	-8.77%	-8.06%	1.64%	-7.58%	-10.81%	0.00%	-	-
Horiz. %	70.27%	77.03%	83.78%	82.43%	89.19%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	27/08/15	28/05/15	26/02/15	27/11/14	28/08/14	22/05/14	-
Price	1.23	1.19	1.45	1.56	1.46	1.53	1.51	-
P/RPS	7.91	4.25	3.64	3.13	2.31	2.43	2.38	122.54%
YoY %	86.12%	16.76%	16.29%	35.50%	-4.94%	2.10%	-	-
Horiz. %	332.35%	178.57%	152.94%	131.51%	97.06%	102.10%	100.00%	-
P/EPS	8.66	5.64	6.43	6.74	9.96	2.75	2.82	111.12%
YoY %	53.55%	-12.29%	-4.60%	-32.33%	262.18%	-2.48%	-	-
Horiz. %	307.09%	200.00%	228.01%	239.01%	353.19%	97.52%	100.00%	-
EY	11.55	17.74	15.56	14.85	10.04	36.36	35.41	-52.58%
YoY %	-34.89%	14.01%	4.78%	47.91%	-72.39%	2.68%	-	-
Horiz. %	32.62%	50.10%	43.94%	41.94%	28.35%	102.68%	100.00%	-
DY	4.80	3.36	2.76	2.56	20.26	36.05	38.18	-74.87%
YoY %	42.86%	21.74%	7.81%	-87.36%	-43.80%	-5.58%	-	-
Horiz. %	12.57%	8.80%	7.23%	6.71%	53.06%	94.42%	100.00%	-
P/NAPS	0.50	0.48	0.60	0.65	0.63	0.67	0.68	-18.51%
YoY %	4.17%	-20.00%	-7.69%	3.17%	-5.97%	-1.47%	-	-
Horiz. %	73.53%	70.59%	88.24%	95.59%	92.65%	98.53%	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 - 29 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 15:30:00

EMA 5

10 Mins

BUY

2024-05-29 15:20:00

EMA 5

5 Mins

BUY

2024-05-29 15:00:00

EMA 5

5 Mins

SELL

2024-05-29 15:00:00

MACD/RSI

5 Mins

SELL

2024-05-29 15:00:00

EMA 5

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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

596

RANHILL

RANHILL UTILITIES BERHAD

493

PBBANK

PUBLIC BANK BHD

472

DNEX

DAGANG NEXCHANGE BERHAD

378

MPI

MALAYSIAN PACIFIC INDUSTRIES

373

PTRANS

PERAK TRANSIT BERHAD

352

HLIND

HONG LEONG INDUSTRIES BHD

352

JCY

JCY INTERNATIONAL BERHAD

341

GENTING

GENTING BHD

292

Daily Stocks

HSI-CXG

0.11

-0.02

212,306,600

KENERGY

0.465

+0.165

148,540,500

INIX-OR

0.02

0.00

141,839,900

EPICON

0.315

-0.085

138,585,900

HSI-HUZ

0.265

+0.04

116,832,400

AHB

0.125

-0.025

86,023,200

REVENUE

0.22

-0.015

82,922,200

EDUSPEC-OR

0.005

0.00

75,002,700

ALPHA

0.32

+0.005

61,183,300

DNEX

0.455

-0.005

59,332,500

More active Stocks

MPI

39.50

+0.62

275,900

YTLPOWR

5.25

+0.25

21,384,500

ATECH

3.49

+0.18

4,946,000

KENERGY

0.465

+0.165

148,540,500

YTL

3.84

+0.15

16,280,500

YTLPOWR-C36

1.21

+0.15

150,500

KOBAY

2.26

+0.13

10,563,900

NOTION-WD

1.13

+0.13

6,149,400

ORIENT

6.85

+0.13

1,094,100

KGB

3.18

+0.12

3,238,700

More gainer Stocks

KLK

21.36

-0.62

2,352,700

DLADY

34.90

-0.52

20,300

LAGENDA

1.17

-0.49

29,363,700

ALLIANZ

22.08

-0.38

21,300

HARISON

9.50

-0.23

25,200

NESTLE

127.70

-0.20

64,500

BIPORT

6.20

-0.20

2,000

ORIENT

6.97

-0.18

1,220,900

CDB

3.86

-0.14

5,518,900

ARKA

2.10

-0.14

12,400

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