[KPS] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	257,120	152,704	44,479	37,056	148,202	138,019	131,464	11.82%
YoY %	68.38%	243.32%	20.03%	-75.00%	7.38%	4.99%	-	-
Horiz. %	195.58%	116.16%	33.83%	28.19%	112.73%	104.99%	100.00%	-
PBT	57,137	59,958	156,882	60,890	61,149	59,781	60,552	-0.96%
YoY %	-4.70%	-61.78%	157.65%	-0.42%	2.29%	-1.27%	-	-
Horiz. %	94.36%	99.02%	259.09%	100.56%	100.99%	98.73%	100.00%	-
Tax	-3,501	-3,168	-3,761	-10,483	-366	-11,740	-8,625	-13.94%
YoY %	-10.51%	15.77%	64.12%	-2,764.21%	96.88%	-36.12%	-	-
Horiz. %	40.59%	36.73%	43.61%	121.54%	4.24%	136.12%	100.00%	-
NP	53,636	56,790	153,121	50,407	60,783	48,041	51,927	0.54%
YoY %	-5.55%	-62.91%	203.77%	-17.07%	26.52%	-7.48%	-	-
Horiz. %	103.29%	109.37%	294.88%	97.07%	117.05%	92.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,522	54,879	150,907	49,136	59,335	45,234	49,156	0.78%
YoY %	-6.12%	-63.63%	207.12%	-17.19%	31.17%	-7.98%	-	-
Horiz. %	104.81%	111.64%	307.00%	99.96%	120.71%	92.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.13%	5.28%	2.40%	17.22%	0.60%	19.64%	14.24%	-
YoY %	16.10%	120.00%	-86.06%	2,770.00%	-96.95%	37.92%	-	-
Horiz. %	43.05%	37.08%	16.85%	120.93%	4.21%	137.92%	100.00%	-
Total Cost	203,484	95,914	-108,642	-13,351	87,419	89,978	79,537	16.93%
YoY %	112.15%	188.28%	-713.74%	-115.27%	-2.84%	13.13%	-	-
Horiz. %	255.84%	120.59%	-136.59%	-16.79%	109.91%	113.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,391,827	1,362,280	1,379,150	1,227,549	1,132,739	1,156,188	1,097,658	4.03%
YoY %	2.17%	-1.22%	12.35%	8.37%	-2.03%	5.33%	-	-
Horiz. %	126.80%	124.11%	125.64%	111.83%	103.20%	105.33%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	22,838	21,207	9,993	19,960	19,960	19,110	28,634	-3.69%
YoY %	7.69%	112.22%	-49.93%	0.00%	4.45%	-33.26%	-	-
Horiz. %	79.76%	74.06%	34.90%	69.71%	69.71%	66.74%	100.00%	-
Div Payout %	44.33%	38.64%	6.62%	40.62%	33.64%	42.25%	58.25%	-
YoY %	14.73%	483.69%	-83.70%	20.75%	-20.38%	-27.47%	-	-
Horiz. %	76.10%	66.33%	11.36%	69.73%	57.75%	72.53%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,391,827	1,362,280	1,379,150	1,227,549	1,132,739	1,156,188	1,097,658	4.03%
YoY %	2.17%	-1.22%	12.35%	8.37%	-2.03%	5.33%	-	-
Horiz. %	126.80%	124.11%	125.64%	111.83%	103.20%	105.33%	100.00%	-
NOSH	537,385	499,004	499,692	499,004	499,004	477,764	477,242	1.99%
YoY %	7.69%	-0.14%	0.14%	0.00%	4.45%	0.11%	-	-
Horiz. %	112.60%	104.56%	104.70%	104.56%	104.56%	100.11%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	20.86%	37.19%	344.25%	136.03%	41.01%	34.81%	39.50%	-
YoY %	-43.91%	-89.20%	153.07%	231.70%	17.81%	-11.87%	-	-
Horiz. %	52.81%	94.15%	871.52%	344.38%	103.82%	88.13%	100.00%	-
ROE	3.70%	4.03%	10.94%	4.00%	5.24%	3.91%	4.48%	-
YoY %	-8.19%	-63.16%	173.50%	-23.66%	34.02%	-12.72%	-	-
Horiz. %	82.59%	89.96%	244.20%	89.29%	116.96%	87.28%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	47.85	30.60	8.90	7.43	29.70	28.89	27.55	9.63%
YoY %	56.37%	243.82%	19.78%	-74.98%	2.80%	4.86%	-	-
Horiz. %	173.68%	111.07%	32.30%	26.97%	107.80%	104.86%	100.00%	-
EPS	9.60	11.00	30.20	9.90	11.90	9.50	10.30	-1.16%
YoY %	-12.73%	-63.58%	205.05%	-16.81%	25.26%	-7.77%	-	-
Horiz. %	93.20%	106.80%	293.20%	96.12%	115.53%	92.23%	100.00%	-
DPS	4.25	4.25	2.00	4.00	4.00	4.00	6.00	-5.58%
YoY %	0.00%	112.50%	-50.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	70.83%	70.83%	33.33%	66.67%	66.67%	66.67%	100.00%	-
NAPS	2.59	2.73	2.76	2.46	2.27	2.42	2.30	1.99%
YoY %	-5.13%	-1.09%	12.20%	8.37%	-6.20%	5.22%	-	-
Horiz. %	112.61%	118.70%	120.00%	106.96%	98.70%	105.22%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 499,004
RPS	46.76	27.77	8.09	6.74	26.95	25.10	23.91	11.82%
YoY %	68.38%	243.26%	20.03%	-74.99%	7.37%	4.98%	-	-
Horiz. %	195.57%	116.14%	33.84%	28.19%	112.71%	104.98%	100.00%	-
EPS	9.37	9.98	27.44	8.94	10.79	8.23	8.94	0.78%
YoY %	-6.11%	-63.63%	206.94%	-17.15%	31.11%	-7.94%	-	-
Horiz. %	104.81%	111.63%	306.94%	100.00%	120.69%	92.06%	100.00%	-
DPS	4.15	3.86	1.82	3.63	3.63	3.48	5.21	-3.71%
YoY %	7.51%	112.09%	-49.86%	0.00%	4.31%	-33.21%	-	-
Horiz. %	79.65%	74.09%	34.93%	69.67%	69.67%	66.79%	100.00%	-
NAPS	2.5313	2.4775	2.5082	2.2325	2.0601	2.1027	1.9963	4.03%
YoY %	2.17%	-1.22%	12.35%	8.37%	-2.03%	5.33%	-	-
Horiz. %	126.80%	124.10%	125.64%	111.83%	103.20%	105.33%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.68	1.41	1.00	1.41	1.68	1.42	1.03	-
P/RPS	3.51	4.61	11.23	18.99	5.66	4.92	3.74	-1.05%
YoY %	-23.86%	-58.95%	-40.86%	235.51%	15.04%	31.55%	-	-
Horiz. %	93.85%	123.26%	300.27%	507.75%	151.34%	131.55%	100.00%	-
P/EPS	17.52	12.82	3.31	14.32	14.13	15.00	10.00	9.79%
YoY %	36.66%	287.31%	-76.89%	1.34%	-5.80%	50.00%	-	-
Horiz. %	175.20%	128.20%	33.10%	143.20%	141.30%	150.00%	100.00%	-
EY	5.71	7.80	30.20	6.98	7.08	6.67	10.00	-8.91%
YoY %	-26.79%	-74.17%	332.66%	-1.41%	6.15%	-33.30%	-	-
Horiz. %	57.10%	78.00%	302.00%	69.80%	70.80%	66.70%	100.00%	-
DY	2.53	3.01	2.00	2.84	2.38	2.82	5.83	-12.98%
YoY %	-15.95%	50.50%	-29.58%	19.33%	-15.60%	-51.63%	-	-
Horiz. %	43.40%	51.63%	34.31%	48.71%	40.82%	48.37%	100.00%	-
P/NAPS	0.65	0.52	0.36	0.57	0.74	0.59	0.45	6.31%
YoY %	25.00%	44.44%	-36.84%	-22.97%	25.42%	31.11%	-	-
Horiz. %	144.44%	115.56%	80.00%	126.67%	164.44%	131.11%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	29/08/17	25/08/16	27/08/15	28/08/14	30/08/13	30/08/12	-
Price	1.67	1.30	1.08	1.19	1.53	1.91	1.00	-
P/RPS	3.49	4.25	12.13	16.02	5.15	6.61	3.63	-0.65%
YoY %	-17.88%	-64.96%	-24.28%	211.07%	-22.09%	82.09%	-	-
Horiz. %	96.14%	117.08%	334.16%	441.32%	141.87%	182.09%	100.00%	-
P/EPS	17.42	11.82	3.58	12.09	12.87	20.17	9.71	10.22%
YoY %	47.38%	230.17%	-70.39%	-6.06%	-36.19%	107.72%	-	-
Horiz. %	179.40%	121.73%	36.87%	124.51%	132.54%	207.72%	100.00%	-
EY	5.74	8.46	27.96	8.27	7.77	4.96	10.30	-9.28%
YoY %	-32.15%	-69.74%	238.09%	6.44%	56.65%	-51.84%	-	-
Horiz. %	55.73%	82.14%	271.46%	80.29%	75.44%	48.16%	100.00%	-
DY	2.54	3.27	1.85	3.36	2.61	2.09	6.00	-13.34%
YoY %	-22.32%	76.76%	-44.94%	28.74%	24.88%	-65.17%	-	-
Horiz. %	42.33%	54.50%	30.83%	56.00%	43.50%	34.83%	100.00%	-
P/NAPS	0.64	0.48	0.39	0.48	0.67	0.79	0.43	6.84%
YoY %	33.33%	23.08%	-18.75%	-28.36%	-15.19%	83.72%	-	-
Horiz. %	148.84%	111.63%	90.70%	111.63%	155.81%	183.72%	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