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

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	66,365	110,066	166,771	65,767	67,742	102,244	117,123	-9.02%
YoY %	-39.70%	-34.00%	153.58%	-2.92%	-33.74%	-12.70%	-	-
Horiz. %	56.66%	93.97%	142.39%	56.15%	57.84%	87.30%	100.00%	-
PBT	27,795	43,168	29,388	36,234	26,480	11,116	2,370	50.67%
YoY %	-35.61%	46.89%	-18.89%	36.84%	138.22%	369.03%	-	-
Horiz. %	1,172.78%	1,821.43%	1,240.00%	1,528.86%	1,117.30%	469.03%	100.00%	-
Tax	5,661	-9,957	-4,794	-9,459	1,443	-5,666	-1,803	-
YoY %	156.85%	-107.70%	49.32%	-755.51%	125.47%	-214.25%	-	-
Horiz. %	-313.98%	552.25%	265.89%	524.63%	-80.03%	314.25%	100.00%	-
NP	33,456	33,211	24,594	26,775	27,923	5,450	567	97.18%
YoY %	0.74%	35.04%	-8.15%	-4.11%	412.35%	861.20%	-	-
Horiz. %	5,900.53%	5,857.32%	4,337.57%	4,722.22%	4,924.69%	961.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,402	32,332	20,030	16,482	19,287	8,287	567	92.99%
YoY %	-9.06%	61.42%	21.53%	-14.54%	132.74%	1,361.55%	-	-
Horiz. %	5,185.54%	5,702.29%	3,532.63%	2,906.88%	3,401.59%	1,461.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-20.37%	23.07%	16.31%	26.11%	-5.45%	50.97%	76.08%	-
YoY %	-188.30%	41.45%	-37.53%	579.08%	-110.69%	-33.00%	-	-
Horiz. %	-26.77%	30.32%	21.44%	34.32%	-7.16%	67.00%	100.00%	-
Total Cost	32,909	76,855	142,177	38,992	39,819	96,794	116,556	-18.98%
YoY %	-57.18%	-45.94%	264.63%	-2.08%	-58.86%	-16.95%	-	-
Horiz. %	28.23%	65.94%	121.98%	33.45%	34.16%	83.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,090,719	1,065,054	945,066	913,573	936,125	850,507	106,470	47.31%
YoY %	2.41%	12.70%	3.45%	-2.41%	10.07%	698.82%	-	-
Horiz. %	1,024.44%	1,000.33%	887.64%	858.06%	879.24%	798.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	9,484	9,509	18,901	18,836	18,816	17,446	1,890	30.81%
YoY %	-0.26%	-49.69%	0.35%	0.11%	7.85%	823.07%	-	-
Horiz. %	501.80%	503.12%	1,000.05%	996.61%	995.56%	923.07%	100.00%	-
Div Payout %	32.26%	29.41%	94.37%	114.29%	97.56%	210.53%	333.33%	-
YoY %	9.69%	-68.84%	-17.43%	17.15%	-53.66%	-36.84%	-	-
Horiz. %	9.68%	8.82%	28.31%	34.29%	29.27%	63.16%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,090,719	1,065,054	945,066	913,573	936,125	850,507	106,470	47.31%
YoY %	2.41%	12.70%	3.45%	-2.41%	10.07%	698.82%	-	-
Horiz. %	1,024.44%	1,000.33%	887.64%	858.06%	879.24%	798.82%	100.00%	-
NOSH	474,225	475,470	472,533	470,914	470,414	436,157	63,000	39.95%
YoY %	-0.26%	0.62%	0.34%	0.11%	7.85%	592.31%	-	-
Horiz. %	752.74%	754.71%	750.05%	747.48%	746.69%	692.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	50.41%	30.17%	14.75%	40.71%	41.22%	5.33%	0.48%	-
YoY %	67.09%	104.54%	-63.77%	-1.24%	673.36%	1,010.42%	-	-
Horiz. %	10,502.08%	6,285.42%	3,072.92%	8,481.25%	8,587.50%	1,110.42%	100.00%	-
ROE	2.70%	3.04%	2.12%	1.80%	2.06%	0.97%	0.53%	-
YoY %	-11.18%	43.40%	17.78%	-12.62%	112.37%	83.02%	-	-
Horiz. %	509.43%	573.58%	400.00%	339.62%	388.68%	183.02%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	13.99	23.15	35.29	13.97	14.40	23.44	185.91	-34.99%
YoY %	-39.57%	-34.40%	152.61%	-2.99%	-38.57%	-87.39%	-	-
Horiz. %	7.53%	12.45%	18.98%	7.51%	7.75%	12.61%	100.00%	-
EPS	6.20	6.80	4.20	3.50	4.10	1.90	0.90	37.89%
YoY %	-8.82%	61.90%	20.00%	-14.63%	115.79%	111.11%	-	-
Horiz. %	688.89%	755.56%	466.67%	388.89%	455.56%	211.11%	100.00%	-
DPS	2.00	2.00	4.00	4.00	4.00	4.00	3.00	-6.52%
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	33.33%	-	-
Horiz. %	66.67%	66.67%	133.33%	133.33%	133.33%	133.33%	100.00%	-
NAPS	2.30	2.24	2.00	1.94	1.99	1.95	1.69	5.26%
YoY %	2.68%	12.00%	3.09%	-2.51%	2.05%	15.38%	-	-
Horiz. %	136.09%	132.54%	118.34%	114.79%	117.75%	115.38%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 470,914
RPS	12.35	20.48	31.03	12.24	12.61	19.03	21.79	-9.02%
YoY %	-39.70%	-34.00%	153.51%	-2.93%	-33.74%	-12.67%	-	-
Horiz. %	56.68%	93.99%	142.40%	56.17%	57.87%	87.33%	100.00%	-
EPS	5.47	6.02	3.73	3.07	3.59	1.54	0.11	91.64%
YoY %	-9.14%	61.39%	21.50%	-14.48%	133.12%	1,300.00%	-	-
Horiz. %	4,972.73%	5,472.73%	3,390.91%	2,790.91%	3,263.64%	1,400.00%	100.00%	-
DPS	1.76	1.77	3.52	3.51	3.50	3.25	0.35	30.85%
YoY %	-0.56%	-49.72%	0.28%	0.29%	7.69%	828.57%	-	-
Horiz. %	502.86%	505.71%	1,005.71%	1,002.86%	1,000.00%	928.57%	100.00%	-
NAPS	2.0297	1.9819	1.7586	1.70	1.742	1.5827	0.1981	47.32%
YoY %	2.41%	12.70%	3.45%	-2.41%	10.07%	698.94%	-	-
Horiz. %	1,024.58%	1,000.45%	887.73%	858.15%	879.35%	798.94%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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	7.36	4.88	3.77	15.11	14.72	7.29	0.25	75.63%
YoY %	50.82%	29.44%	-75.05%	2.65%	101.92%	2,816.00%	-	-
Horiz. %	2,944.00%	1,952.00%	1,508.00%	6,044.00%	5,888.00%	2,916.00%	100.00%	-
P/EPS	16.61	16.62	31.38	60.29	51.71	90.00	52.22	-17.36%
YoY %	-0.06%	-47.04%	-47.95%	16.59%	-42.54%	72.35%	-	-
Horiz. %	31.81%	31.83%	60.09%	115.45%	99.02%	172.35%	100.00%	-
EY	6.02	6.02	3.19	1.66	1.93	1.11	1.91	21.06%
YoY %	0.00%	88.71%	92.17%	-13.99%	73.87%	-41.88%	-	-
Horiz. %	315.18%	315.18%	167.02%	86.91%	101.05%	58.12%	100.00%	-
DY	1.94	1.77	3.01	1.90	1.89	2.34	6.38	-17.98%
YoY %	9.60%	-41.20%	58.42%	0.53%	-19.23%	-63.32%	-	-
Horiz. %	30.41%	27.74%	47.18%	29.78%	29.62%	36.68%	100.00%	-
P/NAPS	0.45	0.50	0.67	1.09	1.07	0.88	0.28	8.22%
YoY %	-10.00%	-25.37%	-38.53%	1.87%	21.59%	214.29%	-	-
Horiz. %	160.71%	178.57%	239.29%	389.29%	382.14%	314.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
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	7.15	4.02	3.80	13.32	14.37	13.14	0.27	72.56%
YoY %	77.86%	5.79%	-71.47%	-7.31%	9.36%	4,766.67%	-	-
Horiz. %	2,648.15%	1,488.89%	1,407.41%	4,933.33%	5,322.22%	4,866.67%	100.00%	-
P/EPS	16.13	13.68	31.61	53.14	50.49	162.11	55.56	-18.61%
YoY %	17.91%	-56.72%	-40.52%	5.25%	-68.85%	191.77%	-	-
Horiz. %	29.03%	24.62%	56.89%	95.64%	90.87%	291.77%	100.00%	-
EY	6.20	7.31	3.16	1.88	1.98	0.62	1.80	22.86%
YoY %	-15.18%	131.33%	68.09%	-5.05%	219.35%	-65.56%	-	-
Horiz. %	344.44%	406.11%	175.56%	104.44%	110.00%	34.44%	100.00%	-
DY	2.00	2.15	2.99	2.15	1.93	1.30	6.00	-16.71%
YoY %	-6.98%	-28.09%	39.07%	11.40%	48.46%	-78.33%	-	-
Horiz. %	33.33%	35.83%	49.83%	35.83%	32.17%	21.67%	100.00%	-
P/NAPS	0.43	0.42	0.67	0.96	1.04	1.58	0.30	6.17%
YoY %	2.38%	-37.31%	-30.21%	-7.69%	-34.18%	426.67%	-	-
Horiz. %	143.33%	140.00%	223.33%	320.00%	346.67%	526.67%	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