[KPS] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	330,948	396,403	483,591	267,843	406,457	371,607	401,056	-3.14%
YoY %	-16.51%	-18.03%	80.55%	-34.10%	9.38%	-7.34%	-	-
Horiz. %	82.52%	98.84%	120.58%	66.78%	101.35%	92.66%	100.00%	-
PBT	93,807	45,188	136,199	-16,025	82,884	29,384	-124,324	-
YoY %	107.59%	-66.82%	949.92%	-119.33%	182.07%	123.64%	-	-
Horiz. %	-75.45%	-36.35%	-109.55%	12.89%	-66.67%	-23.64%	100.00%	-
Tax	-9,619	-35,053	13,637	-15,539	-21,996	-10,430	-4,739	12.51%
YoY %	72.56%	-357.04%	187.76%	29.36%	-110.89%	-120.09%	-	-
Horiz. %	202.98%	739.67%	-287.76%	327.90%	464.15%	220.09%	100.00%	-
NP	84,188	10,135	149,836	-31,564	60,888	18,954	-129,063	-
YoY %	730.67%	-93.24%	574.71%	-151.84%	221.24%	114.69%	-	-
Horiz. %	-65.23%	-7.85%	-116.10%	24.46%	-47.18%	-14.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,682	38,273	89,325	-14,637	43,927	20,268	-49,725	-
YoY %	92.52%	-57.15%	710.27%	-133.32%	116.73%	140.76%	-	-
Horiz. %	-148.18%	-76.97%	-179.64%	29.44%	-88.34%	-40.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.25%	77.57%	-10.01%	-	26.54%	35.50%	-	-
YoY %	-86.79%	874.93%	0.00%	-	-25.24%	0.00%	-	-
Horiz. %	28.87%	218.51%	-28.20%	-	74.76%	100.00%	-	-
Total Cost	246,760	386,268	333,755	299,407	345,569	352,653	530,119	-11.95%
YoY %	-36.12%	15.73%	11.47%	-13.36%	-2.01%	-33.48%	-	-
Horiz. %	46.55%	72.86%	62.96%	56.48%	65.19%	66.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,090,719	1,065,054	945,066	913,573	936,125	850,507	106,470	47.31%
YoY %	2.41%	12.70%	3.45%	-2.41%	10.07%	698.82%	-	-
Horiz. %	1,024.44%	1,000.33%	887.64%	858.06%	879.24%	798.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	38,302	9,509	18,901	18,836	18,816	17,446	10,447	24.15%
YoY %	302.80%	-49.69%	0.35%	0.11%	7.85%	67.00%	-	-
Horiz. %	366.63%	91.02%	180.92%	180.30%	180.11%	167.00%	100.00%	-
Div Payout %	51.98%	24.85%	21.16%	0.00%	42.84%	86.08%	0.00%	-
YoY %	109.18%	17.44%	0.00%	0.00%	-50.23%	0.00%	-	-
Horiz. %	60.39%	28.87%	24.58%	0.00%	49.77%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,090,719	1,065,054	945,066	913,573	936,125	850,507	106,470	47.31%
YoY %	2.41%	12.70%	3.45%	-2.41%	10.07%	698.82%	-	-
Horiz. %	1,024.44%	1,000.33%	887.64%	858.06%	879.24%	798.82%	100.00%	-
NOSH	474,225	475,470	472,533	470,914	470,414	436,157	63,000	39.95%
YoY %	-0.26%	0.62%	0.34%	0.11%	7.85%	592.31%	-	-
Horiz. %	752.74%	754.71%	750.05%	747.48%	746.69%	692.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	25.44%	2.56%	30.98%	-11.78%	14.98%	5.10%	-32.18%	-
YoY %	893.75%	-91.74%	362.99%	-178.64%	193.73%	115.85%	-	-
Horiz. %	-79.06%	-7.96%	-96.27%	36.61%	-46.55%	-15.85%	100.00%	-
ROE	6.76%	3.59%	9.45%	-1.60%	4.69%	2.38%	-46.70%	-
YoY %	88.30%	-62.01%	690.62%	-134.12%	97.06%	105.10%	-	-
Horiz. %	-14.48%	-7.69%	-20.24%	3.43%	-10.04%	-5.10%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	69.79	83.37	102.34	56.88	86.40	85.20	636.60	-30.79%
YoY %	-16.29%	-18.54%	79.92%	-34.17%	1.41%	-86.62%	-	-
Horiz. %	10.96%	13.10%	16.08%	8.93%	13.57%	13.38%	100.00%	-
EPS	15.54	8.05	18.90	-3.11	9.34	4.65	-78.93	-
YoY %	93.04%	-57.41%	707.72%	-133.30%	100.86%	105.89%	-	-
Horiz. %	-19.69%	-10.20%	-23.95%	3.94%	-11.83%	-5.89%	100.00%	-
DPS	8.00	2.00	4.00	4.00	4.00	4.00	16.58	-11.42%
YoY %	300.00%	-50.00%	0.00%	0.00%	0.00%	-75.87%	-	-
Horiz. %	48.25%	12.06%	24.13%	24.13%	24.13%	24.13%	100.00%	-
NAPS	2.30	2.24	2.00	1.94	1.99	1.95	1.69	5.26%
YoY %	2.68%	12.00%	3.09%	-2.51%	2.05%	15.38%	-	-
Horiz. %	136.09%	132.54%	118.34%	114.79%	117.75%	115.38%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 470,914
RPS	61.58	73.77	89.99	49.84	75.64	69.15	74.63	-3.14%
YoY %	-16.52%	-18.02%	80.56%	-34.11%	9.39%	-7.34%	-	-
Horiz. %	82.51%	98.85%	120.58%	66.78%	101.35%	92.66%	100.00%	-
EPS	13.71	7.12	16.62	-2.72	8.17	3.77	-9.25	-
YoY %	92.56%	-57.16%	711.03%	-133.29%	116.71%	140.76%	-	-
Horiz. %	-148.22%	-76.97%	-179.68%	29.41%	-88.32%	-40.76%	100.00%	-
DPS	7.13	1.77	3.52	3.51	3.50	3.25	1.94	24.20%
YoY %	302.82%	-49.72%	0.28%	0.29%	7.69%	67.53%	-	-
Horiz. %	367.53%	91.24%	181.44%	180.93%	180.41%	167.53%	100.00%	-
NAPS	2.0297	1.9819	1.7586	1.70	1.742	1.5827	0.1981	47.32%
YoY %	2.41%	12.70%	3.45%	-2.41%	10.07%	698.94%	-	-
Horiz. %	1,024.58%	1,000.45%	887.73%	858.15%	879.35%	798.94%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.03	1.13	1.33	2.11	2.12	1.71	0.47	-
P/RPS	1.48	1.36	1.30	3.71	2.45	2.01	0.07	66.21%
YoY %	8.82%	4.62%	-64.96%	51.43%	21.89%	2,771.43%	-	-
Horiz. %	2,114.29%	1,942.86%	1,857.14%	5,300.00%	3,500.00%	2,871.43%	100.00%	-
P/EPS	6.63	14.04	7.04	-67.88	22.70	36.80	-0.60	-
YoY %	-52.78%	99.43%	110.37%	-399.03%	-38.32%	6,233.33%	-	-
Horiz. %	-1,105.00%	-2,340.00%	-1,173.33%	11,313.33%	-3,783.33%	-6,133.33%	100.00%	-
EY	15.08	7.12	14.21	-1.47	4.40	2.72	-167.93	-
YoY %	111.80%	-49.89%	1,066.67%	-133.41%	61.76%	101.62%	-	-
Horiz. %	-8.98%	-4.24%	-8.46%	0.88%	-2.62%	-1.62%	100.00%	-
DY	7.77	1.77	3.01	1.90	1.89	2.34	35.28	-22.27%
YoY %	338.98%	-41.20%	58.42%	0.53%	-19.23%	-93.37%	-	-
Horiz. %	22.02%	5.02%	8.53%	5.39%	5.36%	6.63%	100.00%	-
P/NAPS	0.45	0.50	0.67	1.09	1.07	0.88	0.28	8.22%
YoY %	-10.00%	-25.37%	-38.53%	1.87%	21.59%	214.29%	-	-
Horiz. %	160.71%	178.57%	239.29%	389.29%	382.14%	314.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	25/08/11	25/08/10	28/08/09	28/08/08	30/08/07	30/08/06	-
Price	1.00	0.93	1.34	1.86	2.07	3.08	0.50	-
P/RPS	1.43	1.12	1.31	3.27	2.40	3.62	0.08	61.62%
YoY %	27.68%	-14.50%	-59.94%	36.25%	-33.70%	4,425.00%	-	-
Horiz. %	1,787.50%	1,400.00%	1,637.50%	4,087.50%	3,000.00%	4,525.00%	100.00%	-
P/EPS	6.44	11.55	7.09	-59.84	22.17	66.28	-0.63	-
YoY %	-44.24%	62.91%	111.85%	-369.91%	-66.55%	10,620.63%	-	-
Horiz. %	-1,022.22%	-1,833.33%	-1,125.40%	9,498.41%	-3,519.05%	-10,520.63%	100.00%	-
EY	15.54	8.66	14.11	-1.67	4.51	1.51	-157.86	-
YoY %	79.45%	-38.63%	944.91%	-137.03%	198.68%	100.96%	-	-
Horiz. %	-9.84%	-5.49%	-8.94%	1.06%	-2.86%	-0.96%	100.00%	-
DY	8.00	2.15	2.99	2.15	1.93	1.30	33.17	-21.08%
YoY %	272.09%	-28.09%	39.07%	11.40%	48.46%	-96.08%	-	-
Horiz. %	24.12%	6.48%	9.01%	6.48%	5.82%	3.92%	100.00%	-
P/NAPS	0.43	0.42	0.67	0.96	1.04	1.58	0.30	6.17%
YoY %	2.38%	-37.31%	-30.21%	-7.69%	-34.18%	426.67%	-	-
Horiz. %	143.33%	140.00%	223.33%	320.00%	346.67%	526.67%	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