[KPS] YoY Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	166,771	65,767	67,742	102,244	117,123	55,315	92,834	10.25%
YoY %	153.58%	-2.92%	-33.74%	-12.70%	111.74%	-40.42%	-	-
Horiz. %	179.64%	70.84%	72.97%	110.14%	126.16%	59.58%	100.00%	-
PBT	29,388	36,234	26,480	11,116	2,370	15,314	27,456	1.13%
YoY %	-18.89%	36.84%	138.22%	369.03%	-84.52%	-44.22%	-	-
Horiz. %	107.04%	131.97%	96.45%	40.49%	8.63%	55.78%	100.00%	-
Tax	-4,794	-9,459	1,443	-5,666	-1,803	-1,688	-11,604	-13.69%
YoY %	49.32%	-755.51%	125.47%	-214.25%	-6.81%	85.45%	-	-
Horiz. %	41.31%	81.51%	-12.44%	48.83%	15.54%	14.55%	100.00%	-
NP	24,594	26,775	27,923	5,450	567	13,626	15,852	7.59%
YoY %	-8.15%	-4.11%	412.35%	861.20%	-95.84%	-14.04%	-	-
Horiz. %	155.15%	168.91%	176.15%	34.38%	3.58%	85.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,030	16,482	19,287	8,287	567	13,626	15,852	3.97%
YoY %	21.53%	-14.54%	132.74%	1,361.55%	-95.84%	-14.04%	-	-
Horiz. %	126.36%	103.97%	121.67%	52.28%	3.58%	85.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.31%	26.11%	-5.45%	50.97%	76.08%	11.02%	42.26%	-
YoY %	-37.53%	579.08%	-110.69%	-33.00%	590.38%	-73.92%	-	-
Horiz. %	38.59%	61.78%	-12.90%	120.61%	180.03%	26.08%	100.00%	-
Total Cost	142,177	38,992	39,819	96,794	116,556	41,689	76,982	10.76%
YoY %	264.63%	-2.08%	-58.86%	-16.95%	179.58%	-45.85%	-	-
Horiz. %	184.69%	50.65%	51.73%	125.74%	151.41%	54.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	945,066	913,573	936,125	850,507	106,470	756,011	784,031	3.16%
YoY %	3.45%	-2.41%	10.07%	698.82%	-85.92%	-3.57%	-	-
Horiz. %	120.54%	116.52%	119.40%	108.48%	13.58%	96.43%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	18,901	18,836	18,816	17,446	1,890	-	-	-
YoY %	0.35%	0.11%	7.85%	823.07%	0.00%	-	-	-
Horiz. %	1,000.05%	996.61%	995.56%	923.07%	100.00%	-	-	-
Div Payout %	94.37%	114.29%	97.56%	210.53%	333.33%	-	-	-
YoY %	-17.43%	17.15%	-53.66%	-36.84%	0.00%	-	-	-
Horiz. %	28.31%	34.29%	29.27%	63.16%	100.00%	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	945,066	913,573	936,125	850,507	106,470	756,011	784,031	3.16%
YoY %	3.45%	-2.41%	10.07%	698.82%	-85.92%	-3.57%	-	-
Horiz. %	120.54%	116.52%	119.40%	108.48%	13.58%	96.43%	100.00%	-
NOSH	472,533	470,914	470,414	436,157	63,000	427,124	428,432	1.64%
YoY %	0.34%	0.11%	7.85%	592.31%	-85.25%	-0.31%	-	-
Horiz. %	110.29%	109.92%	109.80%	101.80%	14.70%	99.69%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	14.75%	40.71%	41.22%	5.33%	0.48%	24.63%	17.08%	-
YoY %	-63.77%	-1.24%	673.36%	1,010.42%	-98.05%	44.20%	-	-
Horiz. %	86.36%	238.35%	241.33%	31.21%	2.81%	144.20%	100.00%	-
ROE	2.12%	1.80%	2.06%	0.97%	0.53%	1.80%	2.02%	-
YoY %	17.78%	-12.62%	112.37%	83.02%	-70.56%	-10.89%	-	-
Horiz. %	104.95%	89.11%	101.98%	48.02%	26.24%	89.11%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	35.29	13.97	14.40	23.44	185.91	12.95	21.67	8.46%
YoY %	152.61%	-2.99%	-38.57%	-87.39%	1,335.60%	-40.24%	-	-
Horiz. %	162.85%	64.47%	66.45%	108.17%	857.91%	59.76%	100.00%	-
EPS	4.20	3.50	4.10	1.90	0.90	2.40	3.70	2.13%
YoY %	20.00%	-14.63%	115.79%	111.11%	-62.50%	-35.14%	-	-
Horiz. %	113.51%	94.59%	110.81%	51.35%	24.32%	64.86%	100.00%	-
DPS	4.00	4.00	4.00	4.00	3.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	100.00%	-	-	-
NAPS	2.00	1.94	1.99	1.95	1.69	1.77	1.83	1.49%
YoY %	3.09%	-2.51%	2.05%	15.38%	-4.52%	-3.28%	-	-
Horiz. %	109.29%	106.01%	108.74%	106.56%	92.35%	96.72%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 436,157
RPS	31.03	12.24	12.61	19.03	21.79	10.29	17.28	10.24%
YoY %	153.51%	-2.93%	-33.74%	-12.67%	111.76%	-40.45%	-	-
Horiz. %	179.57%	70.83%	72.97%	110.13%	126.10%	59.55%	100.00%	-
EPS	3.73	3.07	3.59	1.54	0.11	2.54	2.95	3.98%
YoY %	21.50%	-14.48%	133.12%	1,300.00%	-95.67%	-13.90%	-	-
Horiz. %	126.44%	104.07%	121.69%	52.20%	3.73%	86.10%	100.00%	-
DPS	3.52	3.51	3.50	3.25	0.35	0.00	0.00	-
YoY %	0.28%	0.29%	7.69%	828.57%	0.00%	0.00%	-	-
Horiz. %	1,005.71%	1,002.86%	1,000.00%	928.57%	100.00%	-	-	-
NAPS	1.7586	1.70	1.742	1.5827	0.1981	1.4068	1.459	3.16%
YoY %	3.45%	-2.41%	10.07%	698.94%	-85.92%	-3.58%	-	-
Horiz. %	120.53%	116.52%	119.40%	108.48%	13.58%	96.42%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.33	2.11	2.12	1.71	0.47	0.62	1.14	-
P/RPS	3.77	15.11	14.72	7.29	0.25	4.79	5.26	-5.39%
YoY %	-75.05%	2.65%	101.92%	2,816.00%	-94.78%	-8.94%	-	-
Horiz. %	71.67%	287.26%	279.85%	138.59%	4.75%	91.06%	100.00%	-
P/EPS	31.38	60.29	51.71	90.00	52.22	19.43	30.81	0.30%
YoY %	-47.95%	16.59%	-42.54%	72.35%	168.76%	-36.94%	-	-
Horiz. %	101.85%	195.68%	167.84%	292.11%	169.49%	63.06%	100.00%	-
EY	3.19	1.66	1.93	1.11	1.91	5.15	3.25	-0.30%
YoY %	92.17%	-13.99%	73.87%	-41.88%	-62.91%	58.46%	-	-
Horiz. %	98.15%	51.08%	59.38%	34.15%	58.77%	158.46%	100.00%	-
DY	3.01	1.90	1.89	2.34	6.38	0.00	0.00	-
YoY %	58.42%	0.53%	-19.23%	-63.32%	0.00%	0.00%	-	-
Horiz. %	47.18%	29.78%	29.62%	36.68%	100.00%	-	-	-
P/NAPS	0.67	1.09	1.07	0.88	0.28	0.35	0.62	1.30%
YoY %	-38.53%	1.87%	21.59%	214.29%	-20.00%	-43.55%	-	-
Horiz. %	108.06%	175.81%	172.58%	141.94%	45.16%	56.45%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	28/08/09	28/08/08	30/08/07	30/08/06	29/08/05	27/08/04	-
Price	1.34	1.86	2.07	3.08	0.50	0.55	0.76	-
P/RPS	3.80	13.32	14.37	13.14	0.27	4.25	3.51	1.33%
YoY %	-71.47%	-7.31%	9.36%	4,766.67%	-93.65%	21.08%	-	-
Horiz. %	108.26%	379.49%	409.40%	374.36%	7.69%	121.08%	100.00%	-
P/EPS	31.61	53.14	50.49	162.11	55.56	17.24	20.54	7.44%
YoY %	-40.52%	5.25%	-68.85%	191.77%	222.27%	-16.07%	-	-
Horiz. %	153.89%	258.71%	245.81%	789.24%	270.50%	83.93%	100.00%	-
EY	3.16	1.88	1.98	0.62	1.80	5.80	4.87	-6.95%
YoY %	68.09%	-5.05%	219.35%	-65.56%	-68.97%	19.10%	-	-
Horiz. %	64.89%	38.60%	40.66%	12.73%	36.96%	119.10%	100.00%	-
DY	2.99	2.15	1.93	1.30	6.00	0.00	0.00	-
YoY %	39.07%	11.40%	48.46%	-78.33%	0.00%	0.00%	-	-
Horiz. %	49.83%	35.83%	32.17%	21.67%	100.00%	-	-	-
P/NAPS	0.67	0.96	1.04	1.58	0.30	0.31	0.42	8.09%
YoY %	-30.21%	-7.69%	-34.18%	426.67%	-3.23%	-26.19%	-	-
Horiz. %	159.52%	228.57%	247.62%	376.19%	71.43%	73.81%	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