[KPS] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	434,969	262,985	315,773	362,424	372,930	214,148	240,538	10.37%
YoY %	65.40%	-16.72%	-12.87%	-2.82%	74.15%	-10.97%	-	-
Horiz. %	180.83%	109.33%	131.28%	150.67%	155.04%	89.03%	100.00%	-
PBT	96,286	67,548	91,968	51,109	40,676	54,340	96,201	0.01%
YoY %	42.54%	-26.55%	79.94%	25.65%	-25.15%	-43.51%	-	-
Horiz. %	100.09%	70.22%	95.60%	53.13%	42.28%	56.49%	100.00%	-
Tax	-13,014	1,181	-8,980	-21,137	-7,016	-212	-28,188	-12.08%
YoY %	-1,201.95%	113.15%	57.52%	-201.27%	-3,209.43%	99.25%	-	-
Horiz. %	46.17%	-4.19%	31.86%	74.99%	24.89%	0.75%	100.00%	-
NP	83,272	68,729	82,988	29,972	33,660	54,128	68,013	3.42%
YoY %	21.16%	-17.18%	176.89%	-10.96%	-37.81%	-20.42%	-	-
Horiz. %	122.44%	101.05%	122.02%	44.07%	49.49%	79.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,086	58,020	62,050	29,990	34,545	50,600	68,013	1.43%
YoY %	27.69%	-6.49%	106.90%	-13.19%	-31.73%	-25.60%	-	-
Horiz. %	108.93%	85.31%	91.23%	44.09%	50.79%	74.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.52%	-1.75%	9.76%	41.36%	17.25%	0.39%	29.30%	-
YoY %	872.57%	-117.93%	-76.40%	139.77%	4,323.08%	-98.67%	-	-
Horiz. %	46.14%	-5.97%	33.31%	141.16%	58.87%	1.33%	100.00%	-
Total Cost	351,697	194,256	232,785	332,452	339,270	160,020	172,525	12.59%
YoY %	81.05%	-16.55%	-29.98%	-2.01%	112.02%	-7.25%	-	-
Horiz. %	203.85%	112.60%	134.93%	192.70%	196.65%	92.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	950,474	946,809	959,252	860,026	734,088	777,409	812,701	2.64%
YoY %	0.39%	-1.30%	11.54%	17.16%	-5.57%	-4.34%	-	-
Horiz. %	116.95%	116.50%	118.03%	105.82%	90.33%	95.66%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	25,345	25,503	25,326	23,522	17,272	11,517	-	-
YoY %	-0.62%	0.70%	7.67%	36.19%	49.97%	0.00%	-	-
Horiz. %	220.07%	221.44%	219.90%	204.24%	149.97%	100.00%	-	-
Div Payout %	34.21%	43.96%	40.82%	78.43%	50.00%	22.76%	-	-
YoY %	-22.18%	7.69%	-47.95%	56.86%	119.68%	0.00%	-	-
Horiz. %	150.31%	193.15%	179.35%	344.60%	219.68%	100.00%	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	950,474	946,809	959,252	860,026	734,088	777,409	812,701	2.64%
YoY %	0.39%	-1.30%	11.54%	17.16%	-5.57%	-4.34%	-	-
Horiz. %	116.95%	116.50%	118.03%	105.82%	90.33%	95.66%	100.00%	-
NOSH	475,237	478,186	474,877	441,039	431,816	431,894	432,288	1.59%
YoY %	-0.62%	0.70%	7.67%	2.14%	-0.02%	-0.09%	-	-
Horiz. %	109.94%	110.62%	109.85%	102.02%	99.89%	99.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	19.14%	26.13%	26.28%	8.27%	9.03%	25.28%	28.28%	-
YoY %	-26.75%	-0.57%	217.78%	-8.42%	-64.28%	-10.61%	-	-
Horiz. %	67.68%	92.40%	92.93%	29.24%	31.93%	89.39%	100.00%	-
ROE	7.79%	6.13%	6.47%	3.49%	4.71%	6.51%	8.37%	-
YoY %	27.08%	-5.26%	85.39%	-25.90%	-27.65%	-22.22%	-	-
Horiz. %	93.07%	73.24%	77.30%	41.70%	56.27%	77.78%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	91.53	55.00	66.50	82.18	86.36	49.58	55.64	8.64%
YoY %	66.42%	-17.29%	-19.08%	-4.84%	74.18%	-10.89%	-	-
Horiz. %	164.50%	98.85%	119.52%	147.70%	155.21%	89.11%	100.00%	-
EPS	15.60	12.13	13.07	6.80	8.00	11.73	15.73	-0.13%
YoY %	28.61%	-7.19%	92.21%	-15.00%	-31.80%	-25.43%	-	-
Horiz. %	99.17%	77.11%	83.09%	43.23%	50.86%	74.57%	100.00%	-
DPS	5.33	5.33	5.33	5.33	4.00	2.67	0.00	-
YoY %	0.00%	0.00%	0.00%	33.25%	49.81%	0.00%	-	-
Horiz. %	199.63%	199.63%	199.63%	199.63%	149.81%	100.00%	-	-
NAPS	2.00	1.98	2.02	1.95	1.70	1.80	1.88	1.03%
YoY %	1.01%	-1.98%	3.59%	14.71%	-5.56%	-4.26%	-	-
Horiz. %	106.38%	105.32%	107.45%	103.72%	90.43%	95.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 372,999
RPS	79.11	47.83	57.43	65.91	67.82	38.95	43.75	10.37%
YoY %	65.40%	-16.72%	-12.87%	-2.82%	74.12%	-10.97%	-	-
Horiz. %	180.82%	109.33%	131.27%	150.65%	155.02%	89.03%	100.00%	-
EPS	13.47	10.55	11.28	5.45	6.28	9.20	12.37	1.42%
YoY %	27.68%	-6.47%	106.97%	-13.22%	-31.74%	-25.63%	-	-
Horiz. %	108.89%	85.29%	91.19%	44.06%	50.77%	74.37%	100.00%	-
DPS	4.61	4.64	4.61	4.28	3.14	2.09	0.00	-
YoY %	-0.65%	0.65%	7.71%	36.31%	50.24%	0.00%	-	-
Horiz. %	220.57%	222.01%	220.57%	204.78%	150.24%	100.00%	-	-
NAPS	1.7286	1.7219	1.7445	1.5641	1.3351	1.4138	1.478	2.64%
YoY %	0.39%	-1.30%	11.53%	17.15%	-5.57%	-4.34%	-	-
Horiz. %	116.96%	116.50%	118.03%	105.83%	90.33%	95.66%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.40	1.74	1.80	3.28	0.46	0.50	0.80	-
P/RPS	1.53	3.16	2.71	3.99	0.53	1.01	1.44	1.01%
YoY %	-51.58%	16.61%	-32.08%	652.83%	-47.52%	-29.86%	-	-
Horiz. %	106.25%	219.44%	188.19%	277.08%	36.81%	70.14%	100.00%	-
P/EPS	8.98	14.34	13.78	48.24	5.75	4.27	5.08	9.95%
YoY %	-37.38%	4.06%	-71.43%	738.96%	34.66%	-15.94%	-	-
Horiz. %	176.77%	282.28%	271.26%	949.61%	113.19%	84.06%	100.00%	-
EY	11.14	6.97	7.26	2.07	17.39	23.43	19.67	-9.03%
YoY %	59.83%	-3.99%	250.72%	-88.10%	-25.78%	19.12%	-	-
Horiz. %	56.63%	35.43%	36.91%	10.52%	88.41%	119.12%	100.00%	-
DY	3.81	3.07	2.96	1.63	8.70	5.33	0.00	-
YoY %	24.10%	3.72%	81.60%	-81.26%	63.23%	0.00%	-	-
Horiz. %	71.48%	57.60%	55.53%	30.58%	163.23%	100.00%	-	-
P/NAPS	0.70	0.88	0.89	1.68	0.27	0.28	0.43	8.45%
YoY %	-20.45%	-1.12%	-47.02%	522.22%	-3.57%	-34.88%	-	-
Horiz. %	162.79%	204.65%	206.98%	390.70%	62.79%	65.12%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	25/11/09	28/11/08	29/11/07	29/11/06	29/11/05	26/11/04	-
Price	1.33	1.48	1.40	2.98	0.45	0.50	0.79	-
P/RPS	1.45	2.69	2.11	3.63	0.52	1.01	1.42	0.34%
YoY %	-46.10%	27.49%	-41.87%	598.08%	-48.51%	-28.87%	-	-
Horiz. %	102.11%	189.44%	148.59%	255.63%	36.62%	71.13%	100.00%	-
P/EPS	8.53	12.20	10.71	43.82	5.63	4.27	5.02	9.23%
YoY %	-30.08%	13.91%	-75.56%	678.33%	31.85%	-14.94%	-	-
Horiz. %	169.92%	243.03%	213.35%	872.91%	112.15%	85.06%	100.00%	-
EY	11.72	8.20	9.33	2.28	17.78	23.43	19.92	-8.45%
YoY %	42.93%	-12.11%	309.21%	-87.18%	-24.11%	17.62%	-	-
Horiz. %	58.84%	41.16%	46.84%	11.45%	89.26%	117.62%	100.00%	-
DY	4.01	3.60	3.81	1.79	8.89	5.33	0.00	-
YoY %	11.39%	-5.51%	112.85%	-79.87%	66.79%	0.00%	-	-
Horiz. %	75.23%	67.54%	71.48%	33.58%	166.79%	100.00%	-	-
P/NAPS	0.67	0.75	0.69	1.53	0.26	0.28	0.42	8.09%
YoY %	-10.67%	8.70%	-54.90%	488.46%	-7.14%	-33.33%	-	-
Horiz. %	159.52%	178.57%	164.29%	364.29%	61.90%	66.67%	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