[KPS] QoQ TTM Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	314,091	330,948	374,649	422,157	418,839	396,403	453,108	-21.62%
YoY %	-5.09%	-11.66%	-11.25%	0.79%	5.66%	-12.51%	-	-
Horiz. %	69.32%	73.04%	82.68%	93.17%	92.44%	87.49%	100.00%	-
PBT	37,166	93,807	109,180	67,113	108,635	45,188	31,408	11.84%
YoY %	-60.38%	-14.08%	62.68%	-38.22%	140.41%	43.87%	-	-
Horiz. %	118.33%	298.67%	347.62%	213.68%	345.88%	143.87%	100.00%	-
Tax	-13,162	-9,619	-25,237	-21,877	-39,873	-35,053	-29,890	-42.03%
YoY %	-36.83%	61.89%	-15.36%	45.13%	-13.75%	-17.27%	-	-
Horiz. %	44.03%	32.18%	84.43%	73.19%	133.40%	117.27%	100.00%	-
NP	24,004	84,188	83,943	45,236	68,762	10,135	1,518	526.84%
YoY %	-71.49%	0.29%	85.57%	-34.21%	578.46%	567.65%	-	-
Horiz. %	1,581.29%	5,545.98%	5,529.84%	2,979.97%	4,529.78%	667.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,154	73,682	76,612	53,180	79,371	38,273	25,971	12.85%
YoY %	-57.72%	-3.82%	44.06%	-33.00%	107.38%	47.37%	-	-
Horiz. %	119.96%	283.71%	294.99%	204.77%	305.61%	147.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.41%	10.25%	23.12%	32.60%	36.70%	77.57%	95.17%	-
YoY %	245.46%	-55.67%	-29.08%	-11.17%	-52.69%	-18.49%	-	-
Horiz. %	37.21%	10.77%	24.29%	34.25%	38.56%	81.51%	100.00%	-
Total Cost	290,087	246,760	290,706	376,921	350,077	386,268	451,590	-25.49%
YoY %	17.56%	-15.12%	-22.87%	7.67%	-9.37%	-14.46%	-	-
Horiz. %	64.24%	54.64%	64.37%	83.47%	77.52%	85.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,124,758	1,090,719	1,084,061	1,088,253	1,113,581	1,065,054	1,011,450	7.31%
YoY %	3.12%	0.61%	-0.39%	-2.27%	4.56%	5.30%	-	-
Horiz. %	111.20%	107.84%	107.18%	107.59%	110.10%	105.30%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	38,302	38,302	38,327	19,055	9,509	9,509	18,901	59.93%
YoY %	0.00%	-0.07%	101.14%	100.39%	0.00%	-49.69%	-	-
Horiz. %	202.65%	202.65%	202.78%	100.81%	50.31%	50.31%	100.00%	-
Div Payout %	122.95%	51.98%	50.03%	35.83%	11.98%	24.85%	72.78%	-
YoY %	136.53%	3.90%	39.63%	199.08%	-51.79%	-65.86%	-	-
Horiz. %	168.93%	71.42%	68.74%	49.23%	16.46%	34.14%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	1,124,758	1,090,719	1,084,061	1,088,253	1,113,581	1,065,054	1,011,450	7.31%
YoY %	3.12%	0.61%	-0.39%	-2.27%	4.56%	5.30%	-	-
Horiz. %	111.20%	107.84%	107.18%	107.59%	110.10%	105.30%	100.00%	-
NOSH	478,620	474,225	481,804	477,304	477,932	475,470	459,749	2.71%
YoY %	0.93%	-1.57%	0.94%	-0.13%	0.52%	3.42%	-	-
Horiz. %	104.10%	103.15%	104.80%	103.82%	103.95%	103.42%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	7.64%	25.44%	22.41%	10.72%	16.42%	2.56%	0.34%	-
YoY %	-69.97%	13.52%	109.05%	-34.71%	541.41%	652.94%	-	-
Horiz. %	2,247.06%	7,482.35%	6,591.18%	3,152.94%	4,829.41%	752.94%	100.00%	-
ROE	2.77%	6.76%	7.07%	4.89%	7.13%	3.59%	2.57%	-
YoY %	-59.02%	-4.38%	44.58%	-31.42%	98.61%	39.69%	-	-
Horiz. %	107.78%	263.04%	275.10%	190.27%	277.43%	139.69%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	65.62	69.79	77.76	88.45	87.64	83.37	98.56	-23.69%
YoY %	-5.98%	-10.25%	-12.09%	0.92%	5.12%	-15.41%	-	-
Horiz. %	66.58%	70.81%	78.90%	89.74%	88.92%	84.59%	100.00%	-
EPS	6.51	15.54	15.90	11.14	16.61	8.05	5.65	9.87%
YoY %	-58.11%	-2.26%	42.73%	-32.93%	106.34%	42.48%	-	-
Horiz. %	115.22%	275.04%	281.42%	197.17%	293.98%	142.48%	100.00%	-
DPS	8.00	8.00	8.00	3.99	1.99	2.00	4.11	55.70%
YoY %	0.00%	0.00%	100.50%	100.50%	-0.50%	-51.34%	-	-
Horiz. %	194.65%	194.65%	194.65%	97.08%	48.42%	48.66%	100.00%	-
NAPS	2.35	2.30	2.25	2.28	2.33	2.24	2.20	4.48%
YoY %	2.17%	2.22%	-1.32%	-2.15%	4.02%	1.82%	-	-
Horiz. %	106.82%	104.55%	102.27%	103.64%	105.91%	101.82%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 477,304
RPS	58.45	61.58	69.72	78.56	77.94	73.77	84.32	-21.62%
YoY %	-5.08%	-11.68%	-11.25%	0.80%	5.65%	-12.51%	-	-
Horiz. %	69.32%	73.03%	82.69%	93.17%	92.43%	87.49%	100.00%	-
EPS	5.80	13.71	14.26	9.90	14.77	7.12	4.83	12.93%
YoY %	-57.70%	-3.86%	44.04%	-32.97%	107.44%	47.41%	-	-
Horiz. %	120.08%	283.85%	295.24%	204.97%	305.80%	147.41%	100.00%	-
DPS	7.13	7.13	7.13	3.55	1.77	1.77	3.52	59.88%
YoY %	0.00%	0.00%	100.85%	100.56%	0.00%	-49.72%	-	-
Horiz. %	202.56%	202.56%	202.56%	100.85%	50.28%	50.28%	100.00%	-
NAPS	2.093	2.0297	2.0173	2.0251	2.0722	1.9819	1.8822	7.31%
YoY %	3.12%	0.61%	-0.39%	-2.27%	4.56%	5.30%	-	-
Horiz. %	111.20%	107.84%	107.18%	107.59%	110.09%	105.30%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	0.95	1.03	1.02	0.91	0.82	1.13	1.23	-
P/RPS	1.45	1.48	1.31	1.03	0.94	1.36	1.25	10.37%
YoY %	-2.03%	12.98%	27.18%	9.57%	-30.88%	8.80%	-	-
Horiz. %	116.00%	118.40%	104.80%	82.40%	75.20%	108.80%	100.00%	-
P/EPS	14.59	6.63	6.41	8.17	4.94	14.04	21.77	-23.36%
YoY %	120.06%	3.43%	-21.54%	65.38%	-64.81%	-35.51%	-	-
Horiz. %	67.02%	30.45%	29.44%	37.53%	22.69%	64.49%	100.00%	-
EY	6.85	15.08	15.59	12.24	20.25	7.12	4.59	30.49%
YoY %	-54.58%	-3.27%	27.37%	-39.56%	184.41%	55.12%	-	-
Horiz. %	149.24%	328.54%	339.65%	266.67%	441.18%	155.12%	100.00%	-
DY	8.42	7.77	7.84	4.39	2.43	1.77	3.34	84.91%
YoY %	8.37%	-0.89%	78.59%	80.66%	37.29%	-47.01%	-	-
Horiz. %	252.10%	232.63%	234.73%	131.44%	72.75%	52.99%	100.00%	-
P/NAPS	0.40	0.45	0.45	0.40	0.35	0.50	0.56	-20.04%
YoY %	-11.11%	0.00%	12.50%	14.29%	-30.00%	-10.71%	-	-
Horiz. %	71.43%	80.36%	80.36%	71.43%	62.50%	89.29%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	30/11/12	30/08/12	30/05/12	29/02/12	30/11/11	25/08/11	31/05/11	-
Price	0.92	1.00	1.01	1.10	0.93	0.93	1.08	-
P/RPS	1.40	1.43	1.30	1.24	1.06	1.12	1.10	17.39%
YoY %	-2.10%	10.00%	4.84%	16.98%	-5.36%	1.82%	-	-
Horiz. %	127.27%	130.00%	118.18%	112.73%	96.36%	101.82%	100.00%	-
P/EPS	14.13	6.44	6.35	9.87	5.60	11.55	19.12	-18.21%
YoY %	119.41%	1.42%	-35.66%	76.25%	-51.52%	-39.59%	-	-
Horiz. %	73.90%	33.68%	33.21%	51.62%	29.29%	60.41%	100.00%	-
EY	7.08	15.54	15.74	10.13	17.86	8.66	5.23	22.30%
YoY %	-54.44%	-1.27%	55.38%	-43.28%	106.24%	65.58%	-	-
Horiz. %	135.37%	297.13%	300.96%	193.69%	341.49%	165.58%	100.00%	-
DY	8.70	8.00	7.92	3.63	2.14	2.15	3.81	73.14%
YoY %	8.75%	1.01%	118.18%	69.63%	-0.47%	-43.57%	-	-
Horiz. %	228.35%	209.97%	207.87%	95.28%	56.17%	56.43%	100.00%	-
P/NAPS	0.39	0.43	0.45	0.48	0.40	0.42	0.49	-14.08%
YoY %	-9.30%	-4.44%	-6.25%	20.00%	-4.76%	-14.29%	-	-
Horiz. %	79.59%	87.76%	91.84%	97.96%	81.63%	85.71%	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