[KPS] QoQ TTM Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	267,843	269,818	305,827	390,614	406,457	440,959	425,602	-26.58%
YoY %	-0.73%	-11.77%	-21.71%	-3.90%	-7.82%	3.61%	-	-
Horiz. %	62.93%	63.40%	71.86%	91.78%	95.50%	103.61%	100.00%	-
PBT	-16,025	-25,779	-4,148	91,948	82,884	67,520	61,305	-
YoY %	37.84%	-521.48%	-104.51%	10.94%	22.75%	10.14%	-	-
Horiz. %	-26.14%	-42.05%	-6.77%	149.98%	135.20%	110.14%	100.00%	-
Tax	-15,539	-4,637	-10,298	-16,127	-21,996	-29,105	-25,245	-27.66%
YoY %	-235.11%	54.97%	36.14%	26.68%	24.43%	-15.29%	-	-
Horiz. %	61.55%	18.37%	40.79%	63.88%	87.13%	115.29%	100.00%	-
NP	-31,564	-30,416	-14,446	75,821	60,888	38,415	36,060	-
YoY %	-3.77%	-110.55%	-119.05%	24.53%	58.50%	6.53%	-	-
Horiz. %	-87.53%	-84.35%	-40.06%	210.26%	168.85%	106.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-14,637	-11,832	-4,503	54,700	43,927	32,927	31,998	-
YoY %	-23.71%	-162.76%	-108.23%	24.52%	33.41%	2.90%	-	-
Horiz. %	-45.74%	-36.98%	-14.07%	170.95%	137.28%	102.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	17.54%	26.54%	43.11%	41.18%	-
YoY %	-	-	-	-33.91%	-38.44%	4.69%	-	-
Horiz. %	-	-	-	42.59%	64.45%	104.69%	100.00%	-
Total Cost	299,407	300,234	320,273	314,793	345,569	402,544	389,542	-16.10%
YoY %	-0.28%	-6.26%	1.74%	-8.91%	-14.15%	3.34%	-	-
Horiz. %	76.86%	77.07%	82.22%	80.81%	88.71%	103.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	913,573	926,627	912,848	960,873	936,125	925,056	907,957	0.41%
YoY %	-1.41%	1.51%	-5.00%	2.64%	1.20%	1.88%	-	-
Horiz. %	100.62%	102.06%	100.54%	105.83%	103.10%	101.88%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	18,836	18,816	18,816	18,816	18,816	17,446	17,446	5.24%
YoY %	0.11%	0.00%	0.00%	0.00%	7.85%	0.00%	-	-
Horiz. %	107.97%	107.85%	107.85%	107.85%	107.85%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	34.40%	42.84%	52.98%	54.52%	-
YoY %	0.00%	0.00%	0.00%	-19.70%	-19.14%	-2.82%	-	-
Horiz. %	0.00%	0.00%	0.00%	63.10%	78.58%	97.18%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	913,573	926,627	912,848	960,873	936,125	925,056	907,957	0.41%
YoY %	-1.41%	1.51%	-5.00%	2.64%	1.20%	1.88%	-	-
Horiz. %	100.62%	102.06%	100.54%	105.83%	103.10%	101.88%	100.00%	-
NOSH	470,914	477,642	475,442	475,680	470,414	467,200	465,619	0.75%
YoY %	-1.41%	0.46%	-0.05%	1.12%	0.69%	0.34%	-	-
Horiz. %	101.14%	102.58%	102.11%	102.16%	101.03%	100.34%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	-11.78%	-11.27%	-4.72%	19.41%	14.98%	8.71%	8.47%	-
YoY %	-4.53%	-138.77%	-124.32%	29.57%	71.99%	2.83%	-	-
Horiz. %	-139.08%	-133.06%	-55.73%	229.16%	176.86%	102.83%	100.00%	-
ROE	-1.60%	-1.28%	-0.49%	5.69%	4.69%	3.56%	3.52%	-
YoY %	-25.00%	-161.22%	-108.61%	21.32%	31.74%	1.14%	-	-
Horiz. %	-45.45%	-36.36%	-13.92%	161.65%	133.24%	101.14%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	56.88	56.49	64.32	82.12	86.40	94.38	91.41	-27.13%
YoY %	0.69%	-12.17%	-21.68%	-4.95%	-8.46%	3.25%	-	-
Horiz. %	62.23%	61.80%	70.36%	89.84%	94.52%	103.25%	100.00%	-
EPS	-3.11	-2.48	-0.95	11.50	9.34	7.05	6.87	-
YoY %	-25.40%	-161.05%	-108.26%	23.13%	32.48%	2.62%	-	-
Horiz. %	-45.27%	-36.10%	-13.83%	167.39%	135.95%	102.62%	100.00%	-
DPS	4.00	4.00	4.00	3.96	4.00	3.73	3.75	4.40%
YoY %	0.00%	0.00%	1.01%	-1.00%	7.24%	-0.53%	-	-
Horiz. %	106.67%	106.67%	106.67%	105.60%	106.67%	99.47%	100.00%	-
NAPS	1.94	1.94	1.92	2.02	1.99	1.98	1.95	-0.34%
YoY %	0.00%	1.04%	-4.95%	1.51%	0.51%	1.54%	-	-
Horiz. %	99.49%	99.49%	98.46%	103.59%	102.05%	101.54%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 475,680
RPS	49.84	50.21	56.91	72.69	75.64	82.06	79.20	-26.58%
YoY %	-0.74%	-11.77%	-21.71%	-3.90%	-7.82%	3.61%	-	-
Horiz. %	62.93%	63.40%	71.86%	91.78%	95.51%	103.61%	100.00%	-
EPS	-2.72	-2.20	-0.84	10.18	8.17	6.13	5.95	-
YoY %	-23.64%	-161.90%	-108.25%	24.60%	33.28%	3.03%	-	-
Horiz. %	-45.71%	-36.97%	-14.12%	171.09%	137.31%	103.03%	100.00%	-
DPS	3.51	3.50	3.50	3.50	3.50	3.25	3.25	5.26%
YoY %	0.29%	0.00%	0.00%	0.00%	7.69%	0.00%	-	-
Horiz. %	108.00%	107.69%	107.69%	107.69%	107.69%	100.00%	100.00%	-
NAPS	1.70	1.7243	1.6987	1.7881	1.742	1.7214	1.6896	0.41%
YoY %	-1.41%	1.51%	-5.00%	2.65%	1.20%	1.88%	-	-
Horiz. %	100.62%	102.05%	100.54%	105.83%	103.10%	101.88%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.11	1.40	1.43	1.80	2.12	1.74	2.86	-
P/RPS	3.71	2.48	2.22	2.19	2.45	1.84	3.13	12.01%
YoY %	49.60%	11.71%	1.37%	-10.61%	33.15%	-41.21%	-	-
Horiz. %	118.53%	79.23%	70.93%	69.97%	78.27%	58.79%	100.00%	-
P/EPS	-67.88	-56.52	-150.98	15.65	22.70	24.69	41.62	-
YoY %	-20.10%	62.56%	-1,064.73%	-31.06%	-8.06%	-40.68%	-	-
Horiz. %	-163.09%	-135.80%	-362.76%	37.60%	54.54%	59.32%	100.00%	-
EY	-1.47	-1.77	-0.66	6.39	4.40	4.05	2.40	-
YoY %	16.95%	-168.18%	-110.33%	45.23%	8.64%	68.75%	-	-
Horiz. %	-61.25%	-73.75%	-27.50%	266.25%	183.33%	168.75%	100.00%	-
DY	1.90	2.86	2.80	2.20	1.89	2.15	1.31	28.16%
YoY %	-33.57%	2.14%	27.27%	16.40%	-12.09%	64.12%	-	-
Horiz. %	145.04%	218.32%	213.74%	167.94%	144.27%	164.12%	100.00%	-
P/NAPS	1.09	0.72	0.74	0.89	1.07	0.88	1.47	-18.09%
YoY %	51.39%	-2.70%	-16.85%	-16.82%	21.59%	-40.14%	-	-
Horiz. %	74.15%	48.98%	50.34%	60.54%	72.79%	59.86%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	28/05/09	27/02/09	28/11/08	28/08/08	28/05/08	29/02/08	-
Price	1.86	1.94	1.42	1.40	2.07	1.95	3.46	-
P/RPS	3.27	3.43	2.21	1.70	2.40	2.07	3.79	-9.37%
YoY %	-4.66%	55.20%	30.00%	-29.17%	15.94%	-45.38%	-	-
Horiz. %	86.28%	90.50%	58.31%	44.85%	63.32%	54.62%	100.00%	-
P/EPS	-59.84	-78.32	-149.93	12.17	22.17	27.67	50.35	-
YoY %	23.60%	47.76%	-1,331.96%	-45.11%	-19.88%	-45.04%	-	-
Horiz. %	-118.85%	-155.55%	-297.78%	24.17%	44.03%	54.96%	100.00%	-
EY	-1.67	-1.28	-0.67	8.21	4.51	3.61	1.99	-
YoY %	-30.47%	-91.04%	-108.16%	82.04%	24.93%	81.41%	-	-
Horiz. %	-83.92%	-64.32%	-33.67%	412.56%	226.63%	181.41%	100.00%	-
DY	2.15	2.06	2.82	2.83	1.93	1.91	1.08	58.31%
YoY %	4.37%	-26.95%	-0.35%	46.63%	1.05%	76.85%	-	-
Horiz. %	199.07%	190.74%	261.11%	262.04%	178.70%	176.85%	100.00%	-
P/NAPS	0.96	1.00	0.74	0.69	1.04	0.98	1.77	-33.51%
YoY %	-4.00%	35.14%	7.25%	-33.65%	6.12%	-44.63%	-	-
Horiz. %	54.24%	56.50%	41.81%	38.98%	58.76%	55.37%	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