[KPS] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	422,157	406,781	445,346	450,428	439,980	434,969	532,500	-14.30%
YoY %	3.78%	-8.66%	-1.13%	2.37%	1.15%	-18.32%	-	-
Horiz. %	79.28%	76.39%	83.63%	84.59%	82.63%	81.68%	100.00%	-
PBT	67,113	150,781	67,716	-37,240	67,764	96,286	112,868	-29.22%
YoY %	-55.49%	122.67%	281.84%	-154.96%	-29.62%	-14.69%	-	-
Horiz. %	59.46%	133.59%	60.00%	-32.99%	60.04%	85.31%	100.00%	-
Tax	-21,877	-38,078	-41,766	-43,704	-21,075	-13,014	-13,810	35.77%
YoY %	42.55%	8.83%	4.43%	-107.37%	-61.94%	5.76%	-	-
Horiz. %	158.41%	275.73%	302.43%	316.47%	152.61%	94.24%	100.00%	-
NP	45,236	112,702	25,950	-80,944	46,689	83,272	99,058	-40.61%
YoY %	-59.86%	334.30%	132.06%	-273.37%	-43.93%	-15.94%	-	-
Horiz. %	45.67%	113.77%	26.20%	-81.71%	47.13%	84.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,440	104,413	43,828	-14,712	49,887	74,086	80,536	-30.65%
YoY %	-55.52%	138.23%	397.91%	-129.49%	-32.66%	-8.01%	-	-
Horiz. %	57.66%	129.65%	54.42%	-18.27%	61.94%	91.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.60%	25.25%	61.68%	-	31.10%	13.52%	12.24%	-
YoY %	29.11%	-59.06%	0.00%	-	130.03%	10.46%	-	-
Horiz. %	266.34%	206.29%	503.92%	-	254.08%	110.46%	100.00%	-
Total Cost	376,921	294,078	419,396	531,372	393,291	351,697	433,442	-8.87%
YoY %	28.17%	-29.88%	-21.07%	35.11%	11.83%	-18.86%	-	-
Horiz. %	86.96%	67.85%	96.76%	122.59%	90.74%	81.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,069,941	1,112,574	1,067,116	1,011,450	1,067,745	950,474	952,666	8.02%
YoY %	-3.83%	4.26%	5.50%	-5.27%	12.34%	-0.23%	-	-
Horiz. %	112.31%	116.79%	112.01%	106.17%	112.08%	99.77%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	19,106	25,466	19,055	-	19,152	25,345	38,106	-36.80%
YoY %	-24.97%	33.64%	0.00%	-	-24.43%	-33.49%	-	-
Horiz. %	50.14%	66.83%	50.01%	-	50.26%	66.51%	100.00%	-
Div Payout %	41.14%	24.39%	43.48%	-	38.39%	34.21%	47.32%	-
YoY %	68.68%	-43.91%	0.00%	-	12.22%	-27.70%	-	-
Horiz. %	86.94%	51.54%	91.89%	-	81.13%	72.30%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	1,069,941	1,112,574	1,067,116	1,011,450	1,067,745	950,474	952,666	8.02%
YoY %	-3.83%	4.26%	5.50%	-5.27%	12.34%	-0.23%	-	-
Horiz. %	112.31%	116.79%	112.01%	106.17%	112.08%	99.77%	100.00%	-
NOSH	477,652	477,499	476,391	459,749	478,809	475,237	476,333	0.18%
YoY %	0.03%	0.23%	3.62%	-3.98%	0.75%	-0.23%	-	-
Horiz. %	100.28%	100.24%	100.01%	96.52%	100.52%	99.77%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	10.72%	27.71%	5.83%	-17.97%	10.61%	19.14%	18.60%	-
YoY %	-61.31%	375.30%	132.44%	-269.37%	-44.57%	2.90%	-	-
Horiz. %	57.63%	148.98%	31.34%	-96.61%	57.04%	102.90%	100.00%	-
ROE	4.34%	9.38%	4.11%	-1.45%	4.67%	7.79%	8.45%	-
YoY %	-53.73%	128.22%	383.45%	-131.05%	-40.05%	-7.81%	-	-
Horiz. %	51.36%	111.01%	48.64%	-17.16%	55.27%	92.19%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	88.38	85.19	93.48	97.97	91.89	91.53	111.79	-14.46%
YoY %	3.74%	-8.87%	-4.58%	6.62%	0.39%	-18.12%	-	-
Horiz. %	79.06%	76.21%	83.62%	87.64%	82.20%	81.88%	100.00%	-
EPS	9.70	21.87	9.20	-3.20	10.50	15.60	17.00	-31.13%
YoY %	-55.65%	137.72%	387.50%	-130.48%	-32.69%	-8.24%	-	-
Horiz. %	57.06%	128.65%	54.12%	-18.82%	61.76%	91.76%	100.00%	-
DPS	4.00	5.33	4.00	0.00	4.00	5.33	8.00	-36.92%
YoY %	-24.95%	33.25%	0.00%	0.00%	-24.95%	-33.38%	-	-
Horiz. %	50.00%	66.62%	50.00%	0.00%	50.00%	66.62%	100.00%	-
NAPS	2.24	2.33	2.24	2.20	2.23	2.00	2.00	7.82%
YoY %	-3.86%	4.02%	1.82%	-1.35%	11.50%	0.00%	-	-
Horiz. %	112.00%	116.50%	112.00%	110.00%	111.50%	100.00%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 459,749
RPS	78.56	75.70	82.87	83.82	81.87	80.94	99.09	-14.30%
YoY %	3.78%	-8.65%	-1.13%	2.38%	1.15%	-18.32%	-	-
Horiz. %	79.28%	76.40%	83.63%	84.59%	82.62%	81.68%	100.00%	-
EPS	8.64	19.43	8.16	-2.74	9.28	13.79	14.99	-30.67%
YoY %	-55.53%	138.11%	397.81%	-129.53%	-32.70%	-8.01%	-	-
Horiz. %	57.64%	129.62%	54.44%	-18.28%	61.91%	91.99%	100.00%	-
DPS	3.56	4.74	3.55	0.00	3.56	4.72	7.09	-36.74%
YoY %	-24.89%	33.52%	0.00%	0.00%	-24.58%	-33.43%	-	-
Horiz. %	50.21%	66.85%	50.07%	0.00%	50.21%	66.57%	100.00%	-
NAPS	1.991	2.0703	1.9858	1.8822	1.9869	1.7687	1.7728	8.02%
YoY %	-3.83%	4.26%	5.50%	-5.27%	12.34%	-0.23%	-	-
Horiz. %	112.31%	116.78%	112.01%	106.17%	112.08%	99.77%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	0.91	0.82	1.13	1.23	1.35	1.40	1.33	-
P/RPS	1.03	0.96	1.21	1.26	1.47	1.53	1.19	-9.15%
YoY %	7.29%	-20.66%	-3.97%	-14.29%	-3.92%	28.57%	-	-
Horiz. %	86.55%	80.67%	101.68%	105.88%	123.53%	128.57%	100.00%	-
P/EPS	9.36	3.75	12.28	-38.44	12.96	8.98	7.87	12.21%
YoY %	149.60%	-69.46%	131.95%	-396.60%	44.32%	14.10%	-	-
Horiz. %	118.93%	47.65%	156.04%	-488.44%	164.68%	114.10%	100.00%	-
EY	10.68	26.67	8.14	-2.60	7.72	11.14	12.71	-10.92%
YoY %	-59.96%	227.64%	413.08%	-133.68%	-30.70%	-12.35%	-	-
Horiz. %	84.03%	209.83%	64.04%	-20.46%	60.74%	87.65%	100.00%	-
DY	4.40	6.50	3.54	0.00	2.96	3.81	6.02	-18.81%
YoY %	-32.31%	83.62%	0.00%	0.00%	-22.31%	-36.71%	-	-
Horiz. %	73.09%	107.97%	58.80%	0.00%	49.17%	63.29%	100.00%	-
P/NAPS	0.41	0.35	0.50	0.56	0.61	0.70	0.67	-27.85%
YoY %	17.14%	-30.00%	-10.71%	-8.20%	-12.86%	4.48%	-	-
Horiz. %	61.19%	52.24%	74.63%	83.58%	91.04%	104.48%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/02/12	30/11/11	25/08/11	31/05/11	23/02/11	29/11/10	25/08/10	-
Price	1.10	0.93	0.93	1.08	1.26	1.33	1.34	-
P/RPS	1.24	1.09	0.99	1.10	1.37	1.45	1.20	2.20%
YoY %	13.76%	10.10%	-10.00%	-19.71%	-5.52%	20.83%	-	-
Horiz. %	103.33%	90.83%	82.50%	91.67%	114.17%	120.83%	100.00%	-
P/EPS	11.31	4.25	10.11	-33.75	12.09	8.53	7.93	26.62%
YoY %	166.12%	-57.96%	129.96%	-379.16%	41.74%	7.57%	-	-
Horiz. %	142.62%	53.59%	127.49%	-425.60%	152.46%	107.57%	100.00%	-
EY	8.84	23.51	9.89	-2.96	8.27	11.72	12.62	-21.07%
YoY %	-62.40%	137.71%	434.12%	-135.79%	-29.44%	-7.13%	-	-
Horiz. %	70.05%	186.29%	78.37%	-23.45%	65.53%	92.87%	100.00%	-
DY	3.64	5.73	4.30	0.00	3.17	4.01	5.97	-28.03%
YoY %	-36.47%	33.26%	0.00%	0.00%	-20.95%	-32.83%	-	-
Horiz. %	60.97%	95.98%	72.03%	0.00%	53.10%	67.17%	100.00%	-
P/NAPS	0.49	0.40	0.42	0.49	0.57	0.67	0.67	-18.78%
YoY %	22.50%	-4.76%	-14.29%	-14.04%	-14.93%	0.00%	-	-
Horiz. %	73.13%	59.70%	62.69%	73.13%	85.07%	100.00%	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