[KPS] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Annualized Quarter Result
Revenue	74,112	90,184	87,699	300,189	296,404	292,380	302,474	-60.94%
YoY %	-17.82%	2.83%	-70.79%	1.28%	1.38%	-3.34%	-	-
Horiz. %	24.50%	29.82%	28.99%	99.24%	97.99%	96.66%	100.00%	-
PBT	121,780	93,672	125,431	120,950	122,298	116,068	290,901	-44.12%
YoY %	30.01%	-25.32%	3.70%	-1.10%	5.37%	-60.10%	-	-
Horiz. %	41.86%	32.20%	43.12%	41.58%	42.04%	39.90%	100.00%	-
Tax	-20,966	-9,196	-7,781	-6,148	-732	-20,864	-26,750	-15.02%
YoY %	-127.99%	-18.19%	-26.56%	-739.89%	96.49%	22.00%	-	-
Horiz. %	78.38%	34.38%	29.09%	22.98%	2.74%	78.00%	100.00%	-
NP	100,814	84,476	117,650	114,802	121,566	95,204	264,151	-47.47%
YoY %	19.34%	-28.20%	2.48%	-5.56%	27.69%	-63.96%	-	-
Horiz. %	38.17%	31.98%	44.54%	43.46%	46.02%	36.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,272	81,072	115,567	111,822	118,670	93,096	263,489	-48.27%
YoY %	21.22%	-29.85%	3.35%	-5.77%	27.47%	-64.67%	-	-
Horiz. %	37.30%	30.77%	43.86%	42.44%	45.04%	35.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.22%	9.82%	6.20%	5.08%	0.60%	17.98%	9.20%	-
YoY %	75.36%	58.39%	22.05%	746.67%	-96.66%	95.43%	-	-
Horiz. %	187.17%	106.74%	67.39%	55.22%	6.52%	195.43%	100.00%	-
Total Cost	-26,702	5,708	-29,951	185,386	174,838	197,176	38,323	-
YoY %	-567.80%	119.06%	-116.16%	6.03%	-11.33%	414.51%	-	-
Horiz. %	-69.68%	14.89%	-78.15%	483.75%	456.22%	514.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,227,549	1,212,579	1,202,599	1,157,689	1,132,739	1,107,788	1,093,175	8.05%
YoY %	1.23%	0.83%	3.88%	2.20%	2.25%	1.34%	-	-
Horiz. %	112.29%	110.92%	110.01%	105.90%	103.62%	101.34%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	39,920	39,920	19,960	26,613	39,920	39,920	147,653	-58.28%
YoY %	0.00%	100.00%	-25.00%	-33.33%	0.00%	-72.96%	-	-
Horiz. %	27.04%	27.04%	13.52%	18.02%	27.04%	27.04%	100.00%	-
Div Payout %	40.62%	49.24%	17.27%	23.80%	33.64%	42.88%	56.04%	-
YoY %	-17.51%	185.12%	-27.44%	-29.25%	-21.55%	-23.48%	-	-
Horiz. %	72.48%	87.87%	30.82%	42.47%	60.03%	76.52%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	1,227,549	1,212,579	1,202,599	1,157,689	1,132,739	1,107,788	1,093,175	8.05%
YoY %	1.23%	0.83%	3.88%	2.20%	2.25%	1.34%	-	-
Horiz. %	112.29%	110.92%	110.01%	105.90%	103.62%	101.34%	100.00%	-
NOSH	499,004	499,004	499,004	499,004	499,004	499,004	499,166	-0.02%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.03%	-	-
Horiz. %	99.97%	99.97%	99.97%	99.97%	99.97%	99.97%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	136.03%	93.67%	134.15%	38.24%	41.01%	32.56%	87.33%	-
YoY %	45.22%	-30.18%	250.81%	-6.75%	25.95%	-62.72%	-	-
Horiz. %	155.77%	107.26%	153.61%	43.79%	46.96%	37.28%	100.00%	-
ROE	8.01%	6.69%	9.61%	9.66%	10.48%	8.40%	24.10%	-
YoY %	19.73%	-30.39%	-0.52%	-7.82%	24.76%	-65.15%	-	-
Horiz. %	33.24%	27.76%	39.88%	40.08%	43.49%	34.85%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	14.85	18.07	17.57	60.16	59.40	58.59	60.60	-60.94%
YoY %	-17.82%	2.85%	-70.79%	1.28%	1.38%	-3.32%	-	-
Horiz. %	24.50%	29.82%	28.99%	99.27%	98.02%	96.68%	100.00%	-
EPS	19.80	16.40	23.10	22.40	23.80	18.80	54.90	-49.42%
YoY %	20.73%	-29.00%	3.13%	-5.88%	26.60%	-65.76%	-	-
Horiz. %	36.07%	29.87%	42.08%	40.80%	43.35%	34.24%	100.00%	-
DPS	8.00	8.00	4.00	5.33	8.00	8.00	29.58	-58.27%
YoY %	0.00%	100.00%	-24.95%	-33.38%	0.00%	-72.95%	-	-
Horiz. %	27.05%	27.05%	13.52%	18.02%	27.05%	27.05%	100.00%	-
NAPS	2.46	2.43	2.41	2.32	2.27	2.22	2.19	8.08%
YoY %	1.23%	0.83%	3.88%	2.20%	2.25%	1.37%	-	-
Horiz. %	112.33%	110.96%	110.05%	105.94%	103.65%	101.37%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 499,004
RPS	13.48	16.40	15.95	54.59	53.91	53.17	55.01	-60.94%
YoY %	-17.80%	2.82%	-70.78%	1.26%	1.39%	-3.34%	-	-
Horiz. %	24.50%	29.81%	28.99%	99.24%	98.00%	96.66%	100.00%	-
EPS	17.87	14.74	21.02	20.34	21.58	16.93	47.92	-48.28%
YoY %	21.23%	-29.88%	3.34%	-5.75%	27.47%	-64.67%	-	-
Horiz. %	37.29%	30.76%	43.86%	42.45%	45.03%	35.33%	100.00%	-
DPS	7.26	7.26	3.63	4.84	7.26	7.26	26.85	-58.28%
YoY %	0.00%	100.00%	-25.00%	-33.33%	0.00%	-72.96%	-	-
Horiz. %	27.04%	27.04%	13.52%	18.03%	27.04%	27.04%	100.00%	-
NAPS	2.2325	2.2053	2.1871	2.1054	2.0601	2.0147	1.9881	8.05%
YoY %	1.23%	0.83%	3.88%	2.20%	2.25%	1.34%	-	-
Horiz. %	112.29%	110.93%	110.01%	105.90%	103.62%	101.34%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	1.41	1.50	1.46	1.53	1.68	1.65	1.92	-
P/RPS	9.49	8.30	8.31	2.54	2.83	2.82	3.17	108.13%
YoY %	14.34%	-0.12%	227.17%	-10.25%	0.35%	-11.04%	-	-
Horiz. %	299.37%	261.83%	262.15%	80.13%	89.27%	88.96%	100.00%	-
P/EPS	7.16	9.23	6.30	6.83	7.06	8.84	3.64	57.18%
YoY %	-22.43%	46.51%	-7.76%	-3.26%	-20.14%	142.86%	-	-
Horiz. %	196.70%	253.57%	173.08%	187.64%	193.96%	242.86%	100.00%	-
EY	13.97	10.83	15.86	14.65	14.16	11.31	27.49	-36.39%
YoY %	28.99%	-31.72%	8.26%	3.46%	25.20%	-58.86%	-	-
Horiz. %	50.82%	39.40%	57.69%	53.29%	51.51%	41.14%	100.00%	-
DY	5.67	5.33	2.74	3.49	4.76	4.85	15.41	-48.74%
YoY %	6.38%	94.53%	-21.49%	-26.68%	-1.86%	-68.53%	-	-
Horiz. %	36.79%	34.59%	17.78%	22.65%	30.89%	31.47%	100.00%	-
P/NAPS	0.57	0.62	0.61	0.66	0.74	0.74	0.88	-25.19%
YoY %	-8.06%	1.64%	-7.58%	-10.81%	0.00%	-15.91%	-	-
Horiz. %	64.77%	70.45%	69.32%	75.00%	84.09%	84.09%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	28/05/15	26/02/15	27/11/14	28/08/14	22/05/14	26/02/14	-
Price	1.19	1.45	1.56	1.46	1.53	1.51	1.88	-
P/RPS	8.01	8.02	8.88	2.43	2.58	2.58	3.10	88.62%
YoY %	-0.12%	-9.68%	265.43%	-5.81%	0.00%	-16.77%	-	-
Horiz. %	258.39%	258.71%	286.45%	78.39%	83.23%	83.23%	100.00%	-
P/EPS	6.04	8.92	6.74	6.52	6.43	8.09	3.56	42.38%
YoY %	-32.29%	32.34%	3.37%	1.40%	-20.52%	127.25%	-	-
Horiz. %	169.66%	250.56%	189.33%	183.15%	180.62%	227.25%	100.00%	-
EY	16.55	11.20	14.85	15.35	15.54	12.36	28.08	-29.77%
YoY %	47.77%	-24.58%	-3.26%	-1.22%	25.73%	-55.98%	-	-
Horiz. %	58.94%	39.89%	52.88%	54.67%	55.34%	44.02%	100.00%	-
DY	6.72	5.52	2.56	3.65	5.23	5.30	15.73	-43.36%
YoY %	21.74%	115.62%	-29.86%	-30.21%	-1.32%	-66.31%	-	-
Horiz. %	42.72%	35.09%	16.27%	23.20%	33.25%	33.69%	100.00%	-
P/NAPS	0.48	0.60	0.65	0.63	0.67	0.68	0.86	-32.28%
YoY %	-20.00%	-7.69%	3.17%	-5.97%	-1.47%	-20.93%	-	-
Horiz. %	55.81%	69.77%	75.58%	73.26%	77.91%	79.07%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos