[KPS] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	285,877	262,693	406,781	434,969	262,985	315,773	362,424	-3.87%
YoY %	8.83%	-35.42%	-6.48%	65.40%	-16.72%	-12.87%	-	-
Horiz. %	78.88%	72.48%	112.24%	120.02%	72.56%	87.13%	100.00%	-
PBT	405,470	110,852	150,781	96,286	67,548	91,968	51,109	41.18%
YoY %	265.78%	-26.48%	56.60%	42.54%	-26.55%	79.94%	-	-
Horiz. %	793.34%	216.89%	295.02%	188.39%	132.16%	179.94%	100.00%	-
Tax	-35,098	-26,458	-38,078	-13,014	1,181	-8,980	-21,137	8.81%
YoY %	-32.66%	30.52%	-192.59%	-1,201.95%	113.15%	57.52%	-	-
Horiz. %	166.05%	125.17%	180.15%	61.57%	-5.59%	42.48%	100.00%	-
NP	370,372	84,393	112,702	83,272	68,729	82,988	29,972	51.99%
YoY %	338.87%	-25.12%	35.34%	21.16%	-17.18%	176.89%	-	-
Horiz. %	1,235.73%	281.57%	376.02%	277.83%	229.31%	276.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	365,569	84,048	104,413	74,086	58,020	62,050	29,990	51.64%
YoY %	334.95%	-19.50%	40.93%	27.69%	-6.49%	106.90%	-	-
Horiz. %	1,218.97%	280.25%	348.16%	247.04%	193.46%	206.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.66%	23.87%	25.25%	13.52%	-1.75%	9.76%	41.36%	-
YoY %	-63.72%	-5.47%	86.76%	872.57%	-117.93%	-76.40%	-	-
Horiz. %	20.94%	57.71%	61.05%	32.69%	-4.23%	23.60%	100.00%	-
Total Cost	-84,494	178,300	294,078	351,697	194,256	232,785	332,452	-
YoY %	-147.39%	-39.37%	-16.38%	81.05%	-16.55%	-29.98%	-	-
Horiz. %	-25.42%	53.63%	88.46%	105.79%	58.43%	70.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,097,808	1,122,231	1,112,574	950,474	946,809	959,252	860,026	4.14%
YoY %	-2.18%	0.87%	17.05%	0.39%	-1.30%	11.54%	-	-
Horiz. %	127.65%	130.49%	129.37%	110.52%	110.09%	111.54%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	196,807	38,203	25,466	25,345	25,503	25,326	23,522	42.43%
YoY %	415.16%	50.02%	0.48%	-0.62%	0.70%	7.67%	-	-
Horiz. %	836.69%	162.41%	108.26%	107.75%	108.42%	107.67%	100.00%	-
Div Payout %	53.84%	45.45%	24.39%	34.21%	43.96%	40.82%	78.43%	-
YoY %	18.46%	86.35%	-28.71%	-22.18%	7.69%	-47.95%	-	-
Horiz. %	68.65%	57.95%	31.10%	43.62%	56.05%	52.05%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	1,097,808	1,122,231	1,112,574	950,474	946,809	959,252	860,026	4.14%
YoY %	-2.18%	0.87%	17.05%	0.39%	-1.30%	11.54%	-	-
Horiz. %	127.65%	130.49%	129.37%	110.52%	110.09%	111.54%	100.00%	-
NOSH	499,004	477,545	477,499	475,237	478,186	474,877	441,039	2.07%
YoY %	4.49%	0.01%	0.48%	-0.62%	0.70%	7.67%	-	-
Horiz. %	113.14%	108.28%	108.27%	107.75%	108.42%	107.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	129.56%	32.13%	27.71%	19.14%	26.13%	26.28%	8.27%	-
YoY %	303.24%	15.95%	44.78%	-26.75%	-0.57%	217.78%	-	-
Horiz. %	1,566.63%	388.51%	335.07%	231.44%	315.96%	317.78%	100.00%	-
ROE	33.30%	7.49%	9.38%	7.79%	6.13%	6.47%	3.49%	-
YoY %	344.59%	-20.15%	20.41%	27.08%	-5.26%	85.39%	-	-
Horiz. %	954.15%	214.61%	268.77%	223.21%	175.64%	185.39%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	57.29	55.01	85.19	91.53	55.00	66.50	82.18	-5.83%
YoY %	4.14%	-35.43%	-6.93%	66.42%	-17.29%	-19.08%	-	-
Horiz. %	69.71%	66.94%	103.66%	111.38%	66.93%	80.92%	100.00%	-
EPS	73.20	17.60	21.87	15.60	12.13	13.07	6.80	48.54%
YoY %	315.91%	-19.52%	40.19%	28.61%	-7.19%	92.21%	-	-
Horiz. %	1,076.47%	258.82%	321.62%	229.41%	178.38%	192.21%	100.00%	-
DPS	39.44	8.00	5.33	5.33	5.33	5.33	5.33	39.55%
YoY %	393.00%	50.09%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	739.96%	150.09%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.20	2.35	2.33	2.00	1.98	2.02	1.95	2.02%
YoY %	-6.38%	0.86%	16.50%	1.01%	-1.98%	3.59%	-	-
Horiz. %	112.82%	120.51%	119.49%	102.56%	101.54%	103.59%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 471,950
RPS	53.20	48.88	75.70	80.94	48.94	58.76	67.44	-3.87%
YoY %	8.84%	-35.43%	-6.47%	65.39%	-16.71%	-12.87%	-	-
Horiz. %	78.88%	72.48%	112.25%	120.02%	72.57%	87.13%	100.00%	-
EPS	68.03	15.64	19.43	13.79	10.80	11.55	5.58	51.65%
YoY %	334.97%	-19.51%	40.90%	27.69%	-6.49%	106.99%	-	-
Horiz. %	1,219.18%	280.29%	348.21%	247.13%	193.55%	206.99%	100.00%	-
DPS	36.62	7.11	4.74	4.72	4.75	4.71	4.38	42.41%
YoY %	415.05%	50.00%	0.42%	-0.63%	0.85%	7.53%	-	-
Horiz. %	836.07%	162.33%	108.22%	107.76%	108.45%	107.53%	100.00%	-
NAPS	2.0429	2.0883	2.0703	1.7687	1.7619	1.785	1.6004	4.14%
YoY %	-2.17%	0.87%	17.05%	0.39%	-1.29%	11.53%	-	-
Horiz. %	127.65%	130.49%	129.36%	110.52%	110.09%	111.53%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.32	0.95	0.82	1.40	1.74	1.80	3.28	-
P/RPS	4.05	1.73	0.96	1.53	3.16	2.71	3.99	0.24%
YoY %	134.10%	80.21%	-37.25%	-51.58%	16.61%	-32.08%	-	-
Horiz. %	101.50%	43.36%	24.06%	38.35%	79.20%	67.92%	100.00%	-
P/EPS	3.17	5.40	3.75	8.98	14.34	13.78	48.24	-36.44%
YoY %	-41.30%	44.00%	-58.24%	-37.38%	4.06%	-71.43%	-	-
Horiz. %	6.57%	11.19%	7.77%	18.62%	29.73%	28.57%	100.00%	-
EY	31.58	18.53	26.67	11.14	6.97	7.26	2.07	57.42%
YoY %	70.43%	-30.52%	139.41%	59.83%	-3.99%	250.72%	-	-
Horiz. %	1,525.60%	895.17%	1,288.41%	538.16%	336.71%	350.72%	100.00%	-
DY	17.00	8.42	6.50	3.81	3.07	2.96	1.63	47.75%
YoY %	101.90%	29.54%	70.60%	24.10%	3.72%	81.60%	-	-
Horiz. %	1,042.94%	516.56%	398.77%	233.74%	188.34%	181.60%	100.00%	-
P/NAPS	1.05	0.40	0.35	0.70	0.88	0.89	1.68	-7.52%
YoY %	162.50%	14.29%	-50.00%	-20.45%	-1.12%	-47.02%	-	-
Horiz. %	62.50%	23.81%	20.83%	41.67%	52.38%	52.98%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	30/11/12	30/11/11	29/11/10	25/11/09	28/11/08	29/11/07	-
Price	2.18	0.92	0.93	1.33	1.48	1.40	2.98	-
P/RPS	3.81	1.67	1.09	1.45	2.69	2.11	3.63	0.80%
YoY %	128.14%	53.21%	-24.83%	-46.10%	27.49%	-41.87%	-	-
Horiz. %	104.96%	46.01%	30.03%	39.94%	74.10%	58.13%	100.00%	-
P/EPS	2.98	5.23	4.25	8.53	12.20	10.71	43.82	-36.08%
YoY %	-43.02%	23.06%	-50.18%	-30.08%	13.91%	-75.56%	-	-
Horiz. %	6.80%	11.94%	9.70%	19.47%	27.84%	24.44%	100.00%	-
EY	33.61	19.13	23.51	11.72	8.20	9.33	2.28	56.52%
YoY %	75.69%	-18.63%	100.60%	42.93%	-12.11%	309.21%	-	-
Horiz. %	1,474.12%	839.04%	1,031.14%	514.04%	359.65%	409.21%	100.00%	-
DY	18.09	8.70	5.73	4.01	3.60	3.81	1.79	46.98%
YoY %	107.93%	51.83%	42.89%	11.39%	-5.51%	112.85%	-	-
Horiz. %	1,010.61%	486.03%	320.11%	224.02%	201.12%	212.85%	100.00%	-
P/NAPS	0.99	0.39	0.40	0.67	0.75	0.69	1.53	-6.99%
YoY %	153.85%	-2.50%	-40.30%	-10.67%	8.70%	-54.90%	-	-
Horiz. %	64.71%	25.49%	26.14%	43.79%	49.02%	45.10%	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