[KPS] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	276,038	262,928	445,346	532,500	255,456	331,424	369,714	-4.74%
YoY %	4.99%	-40.96%	-16.37%	108.45%	-22.92%	-10.36%	-	-
Horiz. %	74.66%	71.12%	120.46%	144.03%	69.10%	89.64%	100.00%	-
PBT	119,562	121,104	67,716	112,868	74,092	97,846	54,688	13.91%
YoY %	-1.27%	78.84%	-40.00%	52.33%	-24.28%	78.92%	-	-
Horiz. %	218.63%	221.45%	123.82%	206.39%	135.48%	178.92%	100.00%	-
Tax	-23,480	-17,250	-41,766	-13,810	-18,794	-8,312	-14,810	7.97%
YoY %	-36.12%	58.70%	-202.43%	26.52%	-126.11%	43.88%	-	-
Horiz. %	158.54%	116.48%	282.01%	93.25%	126.90%	56.12%	100.00%	-
NP	96,082	103,854	25,950	99,058	55,298	89,534	39,878	15.76%
YoY %	-7.48%	300.21%	-73.80%	79.13%	-38.24%	124.52%	-	-
Horiz. %	240.94%	260.43%	65.07%	248.40%	138.67%	224.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,468	98,312	43,828	80,536	46,338	66,606	42,748	13.29%
YoY %	-7.98%	124.31%	-45.58%	73.80%	-30.43%	55.81%	-	-
Horiz. %	211.63%	229.98%	102.53%	188.40%	108.40%	155.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.64%	14.24%	61.68%	12.24%	25.37%	8.49%	27.08%	-
YoY %	37.92%	-76.91%	403.92%	-51.75%	198.82%	-68.65%	-	-
Horiz. %	72.53%	52.58%	227.77%	45.20%	93.69%	31.35%	100.00%	-
Total Cost	179,956	159,074	419,396	433,442	200,158	241,890	329,836	-9.59%
YoY %	13.13%	-62.07%	-3.24%	116.55%	-17.25%	-26.66%	-	-
Horiz. %	54.56%	48.23%	127.15%	131.41%	60.68%	73.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,156,188	1,097,658	1,067,116	952,666	917,303	946,756	833,586	5.59%
YoY %	5.33%	2.86%	12.01%	3.86%	-3.11%	13.58%	-	-
Horiz. %	138.70%	131.68%	128.02%	114.29%	110.04%	113.58%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	38,221	57,269	19,055	38,106	37,826	38,060	34,198	1.86%
YoY %	-33.26%	200.55%	-49.99%	0.74%	-0.61%	11.29%	-	-
Horiz. %	111.76%	167.46%	55.72%	111.43%	110.61%	111.29%	100.00%	-
Div Payout %	42.25%	58.25%	43.48%	47.32%	81.63%	57.14%	80.00%	-
YoY %	-27.47%	33.97%	-8.11%	-42.03%	42.86%	-28.57%	-	-
Horiz. %	52.81%	72.81%	54.35%	59.15%	102.04%	71.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,156,188	1,097,658	1,067,116	952,666	917,303	946,756	833,586	5.59%
YoY %	5.33%	2.86%	12.01%	3.86%	-3.11%	13.58%	-	-
Horiz. %	138.70%	131.68%	128.02%	114.29%	110.04%	113.58%	100.00%	-
NOSH	477,764	477,242	476,391	476,333	472,836	475,757	427,480	1.86%
YoY %	0.11%	0.18%	0.01%	0.74%	-0.61%	11.29%	-	-
Horiz. %	111.76%	111.64%	111.44%	111.43%	110.61%	111.29%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	34.81%	39.50%	5.83%	18.60%	21.65%	27.01%	10.79%	-
YoY %	-11.87%	577.53%	-68.66%	-14.09%	-19.84%	150.32%	-	-
Horiz. %	322.61%	366.08%	54.03%	172.38%	200.65%	250.32%	100.00%	-
ROE	7.82%	8.96%	4.11%	8.45%	5.05%	7.04%	5.13%	-
YoY %	-12.72%	118.00%	-51.36%	67.33%	-28.27%	37.23%	-	-
Horiz. %	152.44%	174.66%	80.12%	164.72%	98.44%	137.23%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	57.78	55.09	93.48	111.79	54.03	69.66	86.49	-6.49%
YoY %	4.88%	-41.07%	-16.38%	106.90%	-22.44%	-19.46%	-	-
Horiz. %	66.81%	63.70%	108.08%	129.25%	62.47%	80.54%	100.00%	-
EPS	19.00	20.60	9.20	17.00	9.80	14.00	10.00	11.27%
YoY %	-7.77%	123.91%	-45.88%	73.47%	-30.00%	40.00%	-	-
Horiz. %	190.00%	206.00%	92.00%	170.00%	98.00%	140.00%	100.00%	-
DPS	8.00	12.00	4.00	8.00	8.00	8.00	8.00	0.00%
YoY %	-33.33%	200.00%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	150.00%	50.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.42	2.30	2.24	2.00	1.94	1.99	1.95	3.66%
YoY %	5.22%	2.68%	12.00%	3.09%	-2.51%	2.05%	-	-
Horiz. %	124.10%	117.95%	114.87%	102.56%	99.49%	102.05%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 472,533
RPS	51.37	48.93	82.87	99.09	47.54	61.67	68.80	-4.74%
YoY %	4.99%	-40.96%	-16.37%	108.44%	-22.91%	-10.36%	-	-
Horiz. %	74.67%	71.12%	120.45%	144.03%	69.10%	89.64%	100.00%	-
EPS	16.83	18.29	8.16	14.99	8.62	12.39	7.95	13.30%
YoY %	-7.98%	124.14%	-45.56%	73.90%	-30.43%	55.85%	-	-
Horiz. %	211.70%	230.06%	102.64%	188.55%	108.43%	155.85%	100.00%	-
DPS	7.11	10.66	3.55	7.09	7.04	7.08	6.36	1.87%
YoY %	-33.30%	200.28%	-49.93%	0.71%	-0.56%	11.32%	-	-
Horiz. %	111.79%	167.61%	55.82%	111.48%	110.69%	111.32%	100.00%	-
NAPS	2.1515	2.0426	1.9858	1.7728	1.707	1.7618	1.5512	5.59%
YoY %	5.33%	2.86%	12.01%	3.85%	-3.11%	13.58%	-	-
Horiz. %	138.70%	131.68%	128.02%	114.29%	110.04%	113.58%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.42	1.03	1.13	1.33	2.11	2.12	1.71	-
P/RPS	2.46	1.87	1.21	1.19	3.91	3.04	1.98	3.68%
YoY %	31.55%	54.55%	1.68%	-69.57%	28.62%	53.54%	-	-
Horiz. %	124.24%	94.44%	61.11%	60.10%	197.47%	153.54%	100.00%	-
P/EPS	7.50	5.00	12.28	7.87	21.53	15.14	17.10	-12.82%
YoY %	50.00%	-59.28%	56.04%	-63.45%	42.21%	-11.46%	-	-
Horiz. %	43.86%	29.24%	71.81%	46.02%	125.91%	88.54%	100.00%	-
EY	13.34	20.00	8.14	12.71	4.64	6.60	5.85	14.71%
YoY %	-33.30%	145.70%	-35.96%	173.92%	-29.70%	12.82%	-	-
Horiz. %	228.03%	341.88%	139.15%	217.26%	79.32%	112.82%	100.00%	-
DY	5.63	11.65	3.54	6.02	3.79	3.77	4.68	3.12%
YoY %	-51.67%	229.10%	-41.20%	58.84%	0.53%	-19.44%	-	-
Horiz. %	120.30%	248.93%	75.64%	128.63%	80.98%	80.56%	100.00%	-
P/NAPS	0.59	0.45	0.50	0.67	1.09	1.07	0.88	-6.44%
YoY %	31.11%	-10.00%	-25.37%	-38.53%	1.87%	21.59%	-	-
Horiz. %	67.05%	51.14%	56.82%	76.14%	123.86%	121.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	30/08/12	25/08/11	25/08/10	28/08/09	28/08/08	30/08/07	-
Price	1.91	1.00	0.93	1.34	1.86	2.07	3.08	-
P/RPS	3.31	1.82	0.99	1.20	3.44	2.97	3.56	-1.20%
YoY %	81.87%	83.84%	-17.50%	-65.12%	15.82%	-16.57%	-	-
Horiz. %	92.98%	51.12%	27.81%	33.71%	96.63%	83.43%	100.00%	-
P/EPS	10.09	4.85	10.11	7.93	18.98	14.79	30.80	-16.95%
YoY %	108.04%	-52.03%	27.49%	-58.22%	28.33%	-51.98%	-	-
Horiz. %	32.76%	15.75%	32.82%	25.75%	61.62%	48.02%	100.00%	-
EY	9.91	20.60	9.89	12.62	5.27	6.76	3.25	20.39%
YoY %	-51.89%	108.29%	-21.63%	139.47%	-22.04%	108.00%	-	-
Horiz. %	304.92%	633.85%	304.31%	388.31%	162.15%	208.00%	100.00%	-
DY	4.19	12.00	4.30	5.97	4.30	3.86	2.60	8.27%
YoY %	-65.08%	179.07%	-27.97%	38.84%	11.40%	48.46%	-	-
Horiz. %	161.15%	461.54%	165.38%	229.62%	165.38%	148.46%	100.00%	-
P/NAPS	0.79	0.43	0.42	0.67	0.96	1.04	1.58	-10.90%
YoY %	83.72%	2.38%	-37.31%	-30.21%	-7.69%	-34.18%	-	-
Horiz. %	50.00%	27.22%	26.58%	42.41%	60.76%	65.82%	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