[KPS] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	225,142	214,408	197,020	305,086	326,227	197,239	236,830	-0.83%
YoY %	5.01%	8.83%	-35.42%	-6.48%	65.40%	-16.72%	-	-
Horiz. %	95.06%	90.53%	83.19%	128.82%	137.75%	83.28%	100.00%	-
PBT	90,713	304,103	83,139	113,086	72,215	50,661	68,976	4.66%
YoY %	-70.17%	265.78%	-26.48%	56.60%	42.55%	-26.55%	-	-
Horiz. %	131.51%	440.88%	120.53%	163.95%	104.70%	73.45%	100.00%	-
Tax	-4,611	-26,324	-19,844	-28,559	-9,761	886	-6,735	-6.11%
YoY %	82.48%	-32.65%	30.52%	-192.58%	-1,201.69%	113.16%	-	-
Horiz. %	68.46%	390.85%	294.64%	424.04%	144.93%	-13.16%	100.00%	-
NP	86,102	277,779	63,295	84,527	62,454	51,547	62,241	5.55%
YoY %	-69.00%	338.86%	-25.12%	35.34%	21.16%	-17.18%	-	-
Horiz. %	138.34%	446.30%	101.69%	135.81%	100.34%	82.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,867	274,177	63,036	78,310	55,565	43,515	46,538	10.30%
YoY %	-69.41%	334.95%	-19.50%	40.93%	27.69%	-6.50%	-	-
Horiz. %	180.21%	589.15%	135.45%	168.27%	119.40%	93.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.08%	8.66%	23.87%	25.25%	13.52%	-1.75%	9.76%	-
YoY %	-41.34%	-63.72%	-5.47%	86.76%	872.57%	-117.93%	-	-
Horiz. %	52.05%	88.73%	244.57%	258.71%	138.52%	-17.93%	100.00%	-
Total Cost	139,040	-63,371	133,725	220,559	263,773	145,692	174,589	-3.72%
YoY %	319.41%	-147.39%	-39.37%	-16.38%	81.05%	-16.55%	-	-
Horiz. %	79.64%	-36.30%	76.59%	126.33%	151.08%	83.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,157,689	1,097,808	1,122,231	1,112,574	950,475	946,809	959,252	3.18%
YoY %	5.45%	-2.18%	0.87%	17.05%	0.39%	-1.30%	-	-
Horiz. %	120.69%	114.44%	116.99%	115.98%	99.09%	98.70%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	19,960	147,605	28,652	19,100	19,009	19,127	18,995	0.82%
YoY %	-86.48%	415.16%	50.01%	0.48%	-0.62%	0.69%	-	-
Horiz. %	105.08%	777.07%	150.84%	100.55%	100.07%	100.69%	100.00%	-
Div Payout %	23.80%	53.84%	45.45%	24.39%	34.21%	43.96%	40.82%	-
YoY %	-55.79%	18.46%	86.35%	-28.71%	-22.18%	7.69%	-	-
Horiz. %	58.30%	131.90%	111.34%	59.75%	83.81%	107.69%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	1,157,689	1,097,808	1,122,231	1,112,574	950,475	946,809	959,252	3.18%
YoY %	5.45%	-2.18%	0.87%	17.05%	0.39%	-1.30%	-	-
Horiz. %	120.69%	114.44%	116.99%	115.98%	99.09%	98.70%	100.00%	-
NOSH	499,004	499,004	477,545	477,500	475,237	478,186	474,877	0.82%
YoY %	0.00%	4.49%	0.01%	0.48%	-0.62%	0.70%	-	-
Horiz. %	105.08%	105.08%	100.56%	100.55%	100.08%	100.70%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	38.24%	129.56%	32.13%	27.71%	19.14%	26.13%	26.28%	-
YoY %	-70.48%	303.24%	15.95%	44.78%	-26.75%	-0.57%	-	-
Horiz. %	145.51%	493.00%	122.26%	105.44%	72.83%	99.43%	100.00%	-
ROE	7.24%	24.97%	5.62%	7.04%	5.85%	4.60%	4.85%	-
YoY %	-71.01%	344.31%	-20.17%	20.34%	27.17%	-5.15%	-	-
Horiz. %	149.28%	514.85%	115.88%	145.15%	120.62%	94.85%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	45.12	42.97	41.26	63.89	68.65	41.25	49.87	-1.65%
YoY %	5.00%	4.14%	-35.42%	-6.93%	66.42%	-17.28%	-	-
Horiz. %	90.48%	86.16%	82.74%	128.11%	137.66%	82.72%	100.00%	-
EPS	16.80	54.90	13.20	16.40	11.70	9.10	9.80	9.39%
YoY %	-69.40%	315.91%	-19.51%	40.17%	28.57%	-7.14%	-	-
Horiz. %	171.43%	560.20%	134.69%	167.35%	119.39%	92.86%	100.00%	-
DPS	4.00	29.58	6.00	4.00	4.00	4.00	4.00	0.00%
YoY %	-86.48%	393.00%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	739.50%	150.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.32	2.20	2.35	2.33	2.00	1.98	2.02	2.33%
YoY %	5.45%	-6.38%	0.86%	16.50%	1.01%	-1.98%	-	-
Horiz. %	114.85%	108.91%	116.34%	115.35%	99.01%	98.02%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 477,932
RPS	40.95	38.99	35.83	55.48	59.33	35.87	43.07	-0.83%
YoY %	5.03%	8.82%	-35.42%	-6.49%	65.40%	-16.72%	-	-
Horiz. %	95.08%	90.53%	83.19%	128.81%	137.75%	83.28%	100.00%	-
EPS	15.25	49.86	11.46	14.24	10.11	7.91	8.46	10.31%
YoY %	-69.41%	335.08%	-19.52%	40.85%	27.81%	-6.50%	-	-
Horiz. %	180.26%	589.36%	135.46%	168.32%	119.50%	93.50%	100.00%	-
DPS	3.63	26.84	5.21	3.47	3.46	3.48	3.45	0.85%
YoY %	-86.48%	415.16%	50.14%	0.29%	-0.57%	0.87%	-	-
Horiz. %	105.22%	777.97%	151.01%	100.58%	100.29%	100.87%	100.00%	-
NAPS	2.1054	1.9965	2.041	2.0234	1.7286	1.7219	1.7445	3.18%
YoY %	5.45%	-2.18%	0.87%	17.05%	0.39%	-1.30%	-	-
Horiz. %	120.69%	114.45%	117.00%	115.99%	99.09%	98.70%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	1.53	2.32	0.95	0.82	1.40	1.74	1.80	-
P/RPS	3.39	5.40	2.30	1.28	2.04	4.22	3.61	-1.04%
YoY %	-37.22%	134.78%	79.69%	-37.25%	-51.66%	16.90%	-	-
Horiz. %	93.91%	149.58%	63.71%	35.46%	56.51%	116.90%	100.00%	-
P/EPS	9.10	4.22	7.20	5.00	11.97	19.12	18.37	-11.04%
YoY %	115.64%	-41.39%	44.00%	-58.23%	-37.40%	4.08%	-	-
Horiz. %	49.54%	22.97%	39.19%	27.22%	65.16%	104.08%	100.00%	-
EY	10.98	23.68	13.89	20.00	8.35	5.23	5.44	12.41%
YoY %	-53.63%	70.48%	-30.55%	139.52%	59.66%	-3.86%	-	-
Horiz. %	201.84%	435.29%	255.33%	367.65%	153.49%	96.14%	100.00%	-
DY	2.61	12.75	6.32	4.88	2.86	2.30	2.22	2.73%
YoY %	-79.53%	101.74%	29.51%	70.63%	24.35%	3.60%	-	-
Horiz. %	117.57%	574.32%	284.68%	219.82%	128.83%	103.60%	100.00%	-
P/NAPS	0.66	1.05	0.40	0.35	0.70	0.88	0.89	-4.85%
YoY %	-37.14%	162.50%	14.29%	-50.00%	-20.45%	-1.12%	-	-
Horiz. %	74.16%	117.98%	44.94%	39.33%	78.65%	98.88%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	29/11/13	30/11/12	30/11/11	29/11/10	25/11/09	28/11/08	-
Price	1.46	2.18	0.92	0.93	1.33	1.48	1.40	-
P/RPS	3.24	5.07	2.23	1.46	1.94	3.59	2.81	2.40%
YoY %	-36.09%	127.35%	52.74%	-24.74%	-45.96%	27.76%	-	-
Horiz. %	115.30%	180.43%	79.36%	51.96%	69.04%	127.76%	100.00%	-
P/EPS	8.69	3.97	6.97	5.67	11.38	16.26	14.29	-7.95%
YoY %	118.89%	-43.04%	22.93%	-50.18%	-30.01%	13.79%	-	-
Horiz. %	60.81%	27.78%	48.78%	39.68%	79.64%	113.79%	100.00%	-
EY	11.51	25.20	14.35	17.63	8.79	6.15	7.00	8.63%
YoY %	-54.33%	75.61%	-18.60%	100.57%	42.93%	-12.14%	-	-
Horiz. %	164.43%	360.00%	205.00%	251.86%	125.57%	87.86%	100.00%	-
DY	2.74	13.57	6.52	4.30	3.01	2.70	2.86	-0.71%
YoY %	-79.81%	108.13%	51.63%	42.86%	11.48%	-5.59%	-	-
Horiz. %	95.80%	474.48%	227.97%	150.35%	105.24%	94.41%	100.00%	-
P/NAPS	0.63	0.99	0.39	0.40	0.67	0.75	0.69	-1.50%
YoY %	-36.36%	153.85%	-2.50%	-40.30%	-10.67%	8.70%	-	-
Horiz. %	91.30%	143.48%	56.52%	57.97%	97.10%	108.70%	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