[KPS] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 246.48%
YoY- -30.43%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 131,464 222,673 266,250 127,728 165,712 184,857 191,899 -6.10%
PBT 60,552 33,858 56,434 37,046 48,923 27,344 26,254 14.93%
Tax -8,625 -20,883 -6,905 -9,397 -4,156 -7,405 -7,048 3.41%
NP 51,927 12,975 49,529 27,649 44,767 19,939 19,206 18.01%
-
NP to SH 49,156 21,914 40,268 23,169 33,303 21,374 19,206 16.93%
-
Tax Rate 14.24% 61.68% 12.24% 25.37% 8.49% 27.08% 26.85% -
Total Cost 79,537 209,698 216,721 100,079 120,945 164,918 172,693 -12.11%
-
Net Worth 1,097,658 1,067,116 952,666 917,303 946,756 833,586 705,611 7.63%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 28,634 9,527 19,053 18,913 19,030 17,099 12,525 14.76%
Div Payout % 58.25% 43.48% 47.32% 81.63% 57.14% 80.00% 65.22% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,097,658 1,067,116 952,666 917,303 946,756 833,586 705,611 7.63%
NOSH 477,242 476,391 476,333 472,836 475,757 427,480 417,521 2.25%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 39.50% 5.83% 18.60% 21.65% 27.01% 10.79% 10.01% -
ROE 4.48% 2.05% 4.23% 2.53% 3.52% 2.56% 2.72% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.55 46.74 55.90 27.01 34.83 43.24 45.96 -8.16%
EPS 10.30 4.60 8.50 4.90 7.00 5.00 4.60 14.36%
DPS 6.00 2.00 4.00 4.00 4.00 4.00 3.00 12.23%
NAPS 2.30 2.24 2.00 1.94 1.99 1.95 1.69 5.26%
Adjusted Per Share Value based on latest NOSH - 470,914
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.46 41.44 49.55 23.77 30.84 34.40 35.71 -6.10%
EPS 9.15 4.08 7.49 4.31 6.20 3.98 3.57 16.96%
DPS 5.33 1.77 3.55 3.52 3.54 3.18 2.33 14.77%
NAPS 2.0426 1.9858 1.7728 1.707 1.7618 1.5512 1.313 7.63%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.03 1.13 1.33 2.11 2.12 1.71 0.47 -
P/RPS 3.74 2.42 2.38 7.81 6.09 3.95 1.02 24.15%
P/EPS 10.00 24.57 15.73 43.06 30.29 34.20 10.22 -0.36%
EY 10.00 4.07 6.36 2.32 3.30 2.92 9.79 0.35%
DY 5.83 1.77 3.01 1.90 1.89 2.34 6.38 -1.48%
P/NAPS 0.45 0.50 0.67 1.09 1.07 0.88 0.28 8.22%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 25/08/10 28/08/09 28/08/08 30/08/07 30/08/06 -
Price 1.00 0.93 1.34 1.86 2.07 3.08 0.50 -
P/RPS 3.63 1.99 2.40 6.89 5.94 7.12 1.09 22.18%
P/EPS 9.71 20.22 15.85 37.96 29.57 61.60 10.87 -1.86%
EY 10.30 4.95 6.31 2.63 3.38 1.62 9.20 1.89%
DY 6.00 2.15 2.99 2.15 1.93 1.30 6.00 0.00%
P/NAPS 0.43 0.42 0.67 0.96 1.04 1.58 0.30 6.17%

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

Post a Comment