[KPS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	262,693	406,781	434,969	262,985	315,773	362,424	372,930	-5.66%
YoY %	-35.42%	-6.48%	65.40%	-16.72%	-12.87%	-2.82%	-	-
Horiz. %	70.44%	109.08%	116.64%	70.52%	84.67%	97.18%	100.00%	-
PBT	110,852	150,781	96,286	67,548	91,968	51,109	40,676	18.16%
YoY %	-26.48%	56.60%	42.54%	-26.55%	79.94%	25.65%	-	-
Horiz. %	272.52%	370.69%	236.71%	166.06%	226.10%	125.65%	100.00%	-
Tax	-26,458	-38,078	-13,014	1,181	-8,980	-21,137	-7,016	24.73%
YoY %	30.52%	-192.59%	-1,201.95%	113.15%	57.52%	-201.27%	-	-
Horiz. %	377.11%	542.73%	185.49%	-16.83%	127.99%	301.27%	100.00%	-
NP	84,393	112,702	83,272	68,729	82,988	29,972	33,660	16.53%
YoY %	-25.12%	35.34%	21.16%	-17.18%	176.89%	-10.96%	-	-
Horiz. %	250.72%	334.82%	247.39%	204.19%	246.55%	89.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	84,048	104,413	74,086	58,020	62,050	29,990	34,545	15.95%
YoY %	-19.50%	40.93%	27.69%	-6.49%	106.90%	-13.19%	-	-
Horiz. %	243.30%	302.25%	214.46%	167.95%	179.62%	86.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.87%	25.25%	13.52%	-1.75%	9.76%	41.36%	17.25%	-
YoY %	-5.47%	86.76%	872.57%	-117.93%	-76.40%	139.77%	-	-
Horiz. %	138.38%	146.38%	78.38%	-10.14%	56.58%	239.77%	100.00%	-
Total Cost	178,300	294,078	351,697	194,256	232,785	332,452	339,270	-10.15%
YoY %	-39.37%	-16.38%	81.05%	-16.55%	-29.98%	-2.01%	-	-
Horiz. %	52.55%	86.68%	103.66%	57.26%	68.61%	97.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,122,231	1,112,574	950,474	946,809	959,252	860,026	734,088	7.32%
YoY %	0.87%	17.05%	0.39%	-1.30%	11.54%	17.16%	-	-
Horiz. %	152.87%	151.56%	129.48%	128.98%	130.67%	117.16%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	38,203	25,466	25,345	25,503	25,326	23,522	17,272	14.13%
YoY %	50.02%	0.48%	-0.62%	0.70%	7.67%	36.19%	-	-
Horiz. %	221.18%	147.44%	146.74%	147.66%	146.63%	136.19%	100.00%	-
Div Payout %	45.45%	24.39%	34.21%	43.96%	40.82%	78.43%	50.00%	-
YoY %	86.35%	-28.71%	-22.18%	7.69%	-47.95%	56.86%	-	-
Horiz. %	90.90%	48.78%	68.42%	87.92%	81.64%	156.86%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,122,231	1,112,574	950,474	946,809	959,252	860,026	734,088	7.32%
YoY %	0.87%	17.05%	0.39%	-1.30%	11.54%	17.16%	-	-
Horiz. %	152.87%	151.56%	129.48%	128.98%	130.67%	117.16%	100.00%	-
NOSH	477,545	477,499	475,237	478,186	474,877	441,039	431,816	1.69%
YoY %	0.01%	0.48%	-0.62%	0.70%	7.67%	2.14%	-	-
Horiz. %	110.59%	110.58%	110.06%	110.74%	109.97%	102.14%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	32.13%	27.71%	19.14%	26.13%	26.28%	8.27%	9.03%	-
YoY %	15.95%	44.78%	-26.75%	-0.57%	217.78%	-8.42%	-	-
Horiz. %	355.81%	306.87%	211.96%	289.37%	291.03%	91.58%	100.00%	-
ROE	7.49%	9.38%	7.79%	6.13%	6.47%	3.49%	4.71%	-
YoY %	-20.15%	20.41%	27.08%	-5.26%	85.39%	-25.90%	-	-
Horiz. %	159.02%	199.15%	165.39%	130.15%	137.37%	74.10%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	55.01	85.19	91.53	55.00	66.50	82.18	86.36	-7.23%
YoY %	-35.43%	-6.93%	66.42%	-17.29%	-19.08%	-4.84%	-	-
Horiz. %	63.70%	98.65%	105.99%	63.69%	77.00%	95.16%	100.00%	-
EPS	17.60	21.87	15.60	12.13	13.07	6.80	8.00	14.02%
YoY %	-19.52%	40.19%	28.61%	-7.19%	92.21%	-15.00%	-	-
Horiz. %	220.00%	273.38%	195.00%	151.62%	163.38%	85.00%	100.00%	-
DPS	8.00	5.33	5.33	5.33	5.33	5.33	4.00	12.23%
YoY %	50.09%	0.00%	0.00%	0.00%	0.00%	33.25%	-	-
Horiz. %	200.00%	133.25%	133.25%	133.25%	133.25%	133.25%	100.00%	-
NAPS	2.35	2.33	2.00	1.98	2.02	1.95	1.70	5.53%
YoY %	0.86%	16.50%	1.01%	-1.98%	3.59%	14.71%	-	-
Horiz. %	138.24%	137.06%	117.65%	116.47%	118.82%	114.71%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 473,209
RPS	48.88	75.70	80.94	48.94	58.76	67.44	69.40	-5.66%
YoY %	-35.43%	-6.47%	65.39%	-16.71%	-12.87%	-2.82%	-	-
Horiz. %	70.43%	109.08%	116.63%	70.52%	84.67%	97.18%	100.00%	-
EPS	15.64	19.43	13.79	10.80	11.55	5.58	6.43	15.95%
YoY %	-19.51%	40.90%	27.69%	-6.49%	106.99%	-13.22%	-	-
Horiz. %	243.23%	302.18%	214.46%	167.96%	179.63%	86.78%	100.00%	-
DPS	7.11	4.74	4.72	4.75	4.71	4.38	3.21	14.15%
YoY %	50.00%	0.42%	-0.63%	0.85%	7.53%	36.45%	-	-
Horiz. %	221.50%	147.66%	147.04%	147.98%	146.73%	136.45%	100.00%	-
NAPS	2.0883	2.0703	1.7687	1.7619	1.785	1.6004	1.366	7.32%
YoY %	0.87%	17.05%	0.39%	-1.29%	11.53%	17.16%	-	-
Horiz. %	152.88%	151.56%	129.48%	128.98%	130.67%	117.16%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.95	0.82	1.40	1.74	1.80	3.28	0.46	-
P/RPS	1.73	0.96	1.53	3.16	2.71	3.99	0.53	21.77%
YoY %	80.21%	-37.25%	-51.58%	16.61%	-32.08%	652.83%	-	-
Horiz. %	326.42%	181.13%	288.68%	596.23%	511.32%	752.83%	100.00%	-
P/EPS	5.40	3.75	8.98	14.34	13.78	48.24	5.75	-1.04%
YoY %	44.00%	-58.24%	-37.38%	4.06%	-71.43%	738.96%	-	-
Horiz. %	93.91%	65.22%	156.17%	249.39%	239.65%	838.96%	100.00%	-
EY	18.53	26.67	11.14	6.97	7.26	2.07	17.39	1.06%
YoY %	-30.52%	139.41%	59.83%	-3.99%	250.72%	-88.10%	-	-
Horiz. %	106.56%	153.36%	64.06%	40.08%	41.75%	11.90%	100.00%	-
DY	8.42	6.50	3.81	3.07	2.96	1.63	8.70	-0.54%
YoY %	29.54%	70.60%	24.10%	3.72%	81.60%	-81.26%	-	-
Horiz. %	96.78%	74.71%	43.79%	35.29%	34.02%	18.74%	100.00%	-
P/NAPS	0.40	0.35	0.70	0.88	0.89	1.68	0.27	6.76%
YoY %	14.29%	-50.00%	-20.45%	-1.12%	-47.02%	522.22%	-	-
Horiz. %	148.15%	129.63%	259.26%	325.93%	329.63%	622.22%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	30/11/12	30/11/11	29/11/10	25/11/09	28/11/08	29/11/07	29/11/06	-
Price	0.92	0.93	1.33	1.48	1.40	2.98	0.45	-
P/RPS	1.67	1.09	1.45	2.69	2.11	3.63	0.52	21.44%
YoY %	53.21%	-24.83%	-46.10%	27.49%	-41.87%	598.08%	-	-
Horiz. %	321.15%	209.62%	278.85%	517.31%	405.77%	698.08%	100.00%	-
P/EPS	5.23	4.25	8.53	12.20	10.71	43.82	5.63	-1.21%
YoY %	23.06%	-50.18%	-30.08%	13.91%	-75.56%	678.33%	-	-
Horiz. %	92.90%	75.49%	151.51%	216.70%	190.23%	778.33%	100.00%	-
EY	19.13	23.51	11.72	8.20	9.33	2.28	17.78	1.22%
YoY %	-18.63%	100.60%	42.93%	-12.11%	309.21%	-87.18%	-	-
Horiz. %	107.59%	132.23%	65.92%	46.12%	52.47%	12.82%	100.00%	-
DY	8.70	5.73	4.01	3.60	3.81	1.79	8.89	-0.35%
YoY %	51.83%	42.89%	11.39%	-5.51%	112.85%	-79.87%	-	-
Horiz. %	97.86%	64.45%	45.11%	40.49%	42.86%	20.13%	100.00%	-
P/NAPS	0.39	0.40	0.67	0.75	0.69	1.53	0.26	6.98%
YoY %	-2.50%	-40.30%	-10.67%	8.70%	-54.90%	488.46%	-	-
Horiz. %	150.00%	153.85%	257.69%	288.46%	265.38%	588.46%	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