[KPS] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Annualized Quarter Result
Revenue	300,189	285,877	262,693	406,781	434,969	262,985	315,773	-0.83%
YoY %	5.01%	8.83%	-35.42%	-6.48%	65.40%	-16.72%	-	-
Horiz. %	95.06%	90.53%	83.19%	128.82%	137.75%	83.28%	100.00%	-
PBT	120,950	405,470	110,852	150,781	96,286	67,548	91,968	4.66%
YoY %	-70.17%	265.78%	-26.48%	56.60%	42.54%	-26.55%	-	-
Horiz. %	131.51%	440.88%	120.53%	163.95%	104.70%	73.45%	100.00%	-
Tax	-6,148	-35,098	-26,458	-38,078	-13,014	1,181	-8,980	-6.11%
YoY %	82.48%	-32.66%	30.52%	-192.59%	-1,201.95%	113.15%	-	-
Horiz. %	68.46%	390.85%	294.63%	424.03%	144.92%	-13.15%	100.00%	-
NP	114,802	370,372	84,393	112,702	83,272	68,729	82,988	5.55%
YoY %	-69.00%	338.87%	-25.12%	35.34%	21.16%	-17.18%	-	-
Horiz. %	138.34%	446.30%	101.69%	135.81%	100.34%	82.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,822	365,569	84,048	104,413	74,086	58,020	62,050	10.30%
YoY %	-69.41%	334.95%	-19.50%	40.93%	27.69%	-6.49%	-	-
Horiz. %	180.21%	589.15%	135.45%	168.27%	119.40%	93.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.08%	8.66%	23.87%	25.25%	13.52%	-1.75%	9.76%	-
YoY %	-41.34%	-63.72%	-5.47%	86.76%	872.57%	-117.93%	-	-
Horiz. %	52.05%	88.73%	244.57%	258.71%	138.52%	-17.93%	100.00%	-
Total Cost	185,386	-84,494	178,300	294,078	351,697	194,256	232,785	-3.72%
YoY %	319.41%	-147.39%	-39.37%	-16.38%	81.05%	-16.55%	-	-
Horiz. %	79.64%	-36.30%	76.59%	126.33%	151.08%	83.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,157,689	1,097,808	1,122,231	1,112,574	950,474	946,809	959,252	3.18%
YoY %	5.45%	-2.18%	0.87%	17.05%	0.39%	-1.30%	-	-
Horiz. %	120.69%	114.44%	116.99%	115.98%	99.08%	98.70%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	26,613	196,807	38,203	25,466	25,345	25,503	25,326	0.82%
YoY %	-86.48%	415.16%	50.02%	0.48%	-0.62%	0.70%	-	-
Horiz. %	105.08%	777.09%	150.84%	100.55%	100.08%	100.70%	100.00%	-
Div Payout %	23.80%	53.84%	45.45%	24.39%	34.21%	43.96%	40.82%	-
YoY %	-55.79%	18.46%	86.35%	-28.71%	-22.18%	7.69%	-	-
Horiz. %	58.30%	131.90%	111.34%	59.75%	83.81%	107.69%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	1,157,689	1,097,808	1,122,231	1,112,574	950,474	946,809	959,252	3.18%
YoY %	5.45%	-2.18%	0.87%	17.05%	0.39%	-1.30%	-	-
Horiz. %	120.69%	114.44%	116.99%	115.98%	99.08%	98.70%	100.00%	-
NOSH	499,004	499,004	477,545	477,499	475,237	478,186	474,877	0.82%
YoY %	0.00%	4.49%	0.01%	0.48%	-0.62%	0.70%	-	-
Horiz. %	105.08%	105.08%	100.56%	100.55%	100.08%	100.70%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	38.24%	129.56%	32.13%	27.71%	19.14%	26.13%	26.28%	-
YoY %	-70.48%	303.24%	15.95%	44.78%	-26.75%	-0.57%	-	-
Horiz. %	145.51%	493.00%	122.26%	105.44%	72.83%	99.43%	100.00%	-
ROE	9.66%	33.30%	7.49%	9.38%	7.79%	6.13%	6.47%	-
YoY %	-70.99%	344.59%	-20.15%	20.41%	27.08%	-5.26%	-	-
Horiz. %	149.30%	514.68%	115.77%	144.98%	120.40%	94.74%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	60.16	57.29	55.01	85.19	91.53	55.00	66.50	-1.65%
YoY %	5.01%	4.14%	-35.43%	-6.93%	66.42%	-17.29%	-	-
Horiz. %	90.47%	86.15%	82.72%	128.11%	137.64%	82.71%	100.00%	-
EPS	22.40	73.20	17.60	21.87	15.60	12.13	13.07	9.38%
YoY %	-69.40%	315.91%	-19.52%	40.19%	28.61%	-7.19%	-	-
Horiz. %	171.38%	560.06%	134.66%	167.33%	119.36%	92.81%	100.00%	-
DPS	5.33	39.44	8.00	5.33	5.33	5.33	5.33	0.00%
YoY %	-86.49%	393.00%	50.09%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	739.96%	150.09%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.32	2.20	2.35	2.33	2.00	1.98	2.02	2.33%
YoY %	5.45%	-6.38%	0.86%	16.50%	1.01%	-1.98%	-	-
Horiz. %	114.85%	108.91%	116.34%	115.35%	99.01%	98.02%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 477,932
RPS	55.86	53.20	48.88	75.70	80.94	48.94	58.76	-0.83%
YoY %	5.00%	8.84%	-35.43%	-6.47%	65.39%	-16.71%	-	-
Horiz. %	95.06%	90.54%	83.19%	128.83%	137.75%	83.29%	100.00%	-
EPS	20.81	68.03	15.64	19.43	13.79	10.80	11.55	10.30%
YoY %	-69.41%	334.97%	-19.51%	40.90%	27.69%	-6.49%	-	-
Horiz. %	180.17%	589.00%	135.41%	168.23%	119.39%	93.51%	100.00%	-
DPS	4.95	36.62	7.11	4.74	4.72	4.75	4.71	0.83%
YoY %	-86.48%	415.05%	50.00%	0.42%	-0.63%	0.85%	-	-
Horiz. %	105.10%	777.49%	150.96%	100.64%	100.21%	100.85%	100.00%	-
NAPS	2.1543	2.0429	2.0883	2.0703	1.7687	1.7619	1.785	3.18%
YoY %	5.45%	-2.17%	0.87%	17.05%	0.39%	-1.29%	-	-
Horiz. %	120.69%	114.45%	116.99%	115.98%	99.09%	98.71%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	1.53	2.32	0.95	0.82	1.40	1.74	1.80	-
P/RPS	2.54	4.05	1.73	0.96	1.53	3.16	2.71	-1.07%
YoY %	-37.28%	134.10%	80.21%	-37.25%	-51.58%	16.61%	-	-
Horiz. %	93.73%	149.45%	63.84%	35.42%	56.46%	116.61%	100.00%	-
P/EPS	6.83	3.17	5.40	3.75	8.98	14.34	13.78	-11.03%
YoY %	115.46%	-41.30%	44.00%	-58.24%	-37.38%	4.06%	-	-
Horiz. %	49.56%	23.00%	39.19%	27.21%	65.17%	104.06%	100.00%	-
EY	14.65	31.58	18.53	26.67	11.14	6.97	7.26	12.40%
YoY %	-53.61%	70.43%	-30.52%	139.41%	59.83%	-3.99%	-	-
Horiz. %	201.79%	434.99%	255.23%	367.36%	153.44%	96.01%	100.00%	-
DY	3.49	17.00	8.42	6.50	3.81	3.07	2.96	2.78%
YoY %	-79.47%	101.90%	29.54%	70.60%	24.10%	3.72%	-	-
Horiz. %	117.91%	574.32%	284.46%	219.59%	128.72%	103.72%	100.00%	-
P/NAPS	0.66	1.05	0.40	0.35	0.70	0.88	0.89	-4.85%
YoY %	-37.14%	162.50%	14.29%	-50.00%	-20.45%	-1.12%	-	-
Horiz. %	74.16%	117.98%	44.94%	39.33%	78.65%	98.88%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	29/11/13	30/11/12	30/11/11	29/11/10	25/11/09	28/11/08	-
Price	1.46	2.18	0.92	0.93	1.33	1.48	1.40	-
P/RPS	2.43	3.81	1.67	1.09	1.45	2.69	2.11	2.38%
YoY %	-36.22%	128.14%	53.21%	-24.83%	-46.10%	27.49%	-	-
Horiz. %	115.17%	180.57%	79.15%	51.66%	68.72%	127.49%	100.00%	-
P/EPS	6.52	2.98	5.23	4.25	8.53	12.20	10.71	-7.93%
YoY %	118.79%	-43.02%	23.06%	-50.18%	-30.08%	13.91%	-	-
Horiz. %	60.88%	27.82%	48.83%	39.68%	79.65%	113.91%	100.00%	-
EY	15.35	33.61	19.13	23.51	11.72	8.20	9.33	8.64%
YoY %	-54.33%	75.69%	-18.63%	100.60%	42.93%	-12.11%	-	-
Horiz. %	164.52%	360.24%	205.04%	251.98%	125.62%	87.89%	100.00%	-
DY	3.65	18.09	8.70	5.73	4.01	3.60	3.81	-0.71%
YoY %	-79.82%	107.93%	51.83%	42.89%	11.39%	-5.51%	-	-
Horiz. %	95.80%	474.80%	228.35%	150.39%	105.25%	94.49%	100.00%	-
P/NAPS	0.63	0.99	0.39	0.40	0.67	0.75	0.69	-1.50%
YoY %	-36.36%	153.85%	-2.50%	-40.30%	-10.67%	8.70%	-	-
Horiz. %	91.30%	143.48%	56.52%	57.97%	97.10%	108.70%	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

54,304,400

AHB-WC

0.075

0.00

45,580,000

HIAPTEK

0.44

+0.015

32,479,500

MAXLAND-WB

0.03

+0.025

32,316,900

NOVAMSC

0.225

+0.01

31,761,600

SNS

0.78

+0.025

30,599,700

TCS

0.18

+0.02

24,575,600

JCY

0.735

+0.03

23,669,100

MYEG

0.995

-0.025

23,272,700

YGL

0.265

+0.02

22,811,400

More active Stocks

NESTLE

122.30

+0.80

9,400

DLADY

36.48

+0.30

5,500

AJI

15.78

+0.28

27,800

HEIM

22.28

+0.24

62,300

CANONE

3.13

+0.13

22,100

HLBANK

19.32

+0.12

30,200

NAIM

1.53

+0.11

2,501,800

HUMEIND

3.46

+0.11

670,600

MSM

2.44

+0.11

577,600

YTL

3.54

+0.09

2,627,600

More gainer Stocks

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.14

-0.16

6,061,000

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