[KPS] YoY Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	18,094	76,870	76,094	66,365	110,066	166,771	65,767	-19.34%
YoY %	-76.46%	1.02%	14.66%	-39.70%	-34.00%	153.58%	-	-
Horiz. %	27.51%	116.88%	115.70%	100.91%	167.36%	253.58%	100.00%	-
PBT	36,304	31,883	35,868	27,795	43,168	29,388	36,234	0.03%
YoY %	13.87%	-11.11%	29.04%	-35.61%	46.89%	-18.89%	-	-
Horiz. %	100.19%	87.99%	98.99%	76.71%	119.14%	81.11%	100.00%	-
Tax	-7,016	5,099	-13,778	5,661	-9,957	-4,794	-9,459	-4.85%
YoY %	-237.60%	137.01%	-343.38%	156.85%	-107.70%	49.32%	-	-
Horiz. %	74.17%	-53.91%	145.66%	-59.85%	105.26%	50.68%	100.00%	-
NP	29,288	36,982	22,090	33,456	33,211	24,594	26,775	1.50%
YoY %	-20.80%	67.42%	-33.97%	0.74%	35.04%	-8.15%	-	-
Horiz. %	109.39%	138.12%	82.50%	124.95%	124.04%	91.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,868	36,061	23,273	29,402	32,332	20,030	16,482	9.78%
YoY %	-19.95%	54.95%	-20.85%	-9.06%	61.42%	21.53%	-	-
Horiz. %	175.15%	218.79%	141.20%	178.39%	196.17%	121.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.33%	-15.99%	38.41%	-20.37%	23.07%	16.31%	26.11%	-
YoY %	220.89%	-141.63%	288.56%	-188.30%	41.45%	-37.53%	-	-
Horiz. %	74.03%	-61.24%	147.11%	-78.02%	88.36%	62.47%	100.00%	-
Total Cost	-11,194	39,888	54,004	32,909	76,855	142,177	38,992	-
YoY %	-128.06%	-26.14%	64.10%	-57.18%	-45.94%	264.63%	-	-
Horiz. %	-28.71%	102.30%	138.50%	84.40%	197.10%	364.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,227,549	1,132,739	1,156,188	1,090,719	1,065,054	945,066	913,573	5.04%
YoY %	8.37%	-2.03%	6.00%	2.41%	12.70%	3.45%	-	-
Horiz. %	134.37%	123.99%	126.56%	119.39%	116.58%	103.45%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	9,980	9,980	19,110	9,484	9,509	18,901	18,836	-10.04%
YoY %	0.00%	-47.78%	101.50%	-0.26%	-49.69%	0.35%	-	-
Horiz. %	52.98%	52.98%	101.45%	50.35%	50.48%	100.35%	100.00%	-
Div Payout %	34.57%	27.68%	82.11%	32.26%	29.41%	94.37%	114.29%	-
YoY %	24.89%	-66.29%	154.53%	9.69%	-68.84%	-17.43%	-	-
Horiz. %	30.25%	24.22%	71.84%	28.23%	25.73%	82.57%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,227,549	1,132,739	1,156,188	1,090,719	1,065,054	945,066	913,573	5.04%
YoY %	8.37%	-2.03%	6.00%	2.41%	12.70%	3.45%	-	-
Horiz. %	134.37%	123.99%	126.56%	119.39%	116.58%	103.45%	100.00%	-
NOSH	499,004	499,004	477,764	474,225	475,470	472,533	470,914	0.96%
YoY %	0.00%	4.45%	0.75%	-0.26%	0.62%	0.34%	-	-
Horiz. %	105.96%	105.96%	101.45%	100.70%	100.97%	100.34%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	161.87%	48.11%	29.03%	50.41%	30.17%	14.75%	40.71%	-
YoY %	236.46%	65.73%	-42.41%	67.09%	104.54%	-63.77%	-	-
Horiz. %	397.62%	118.18%	71.31%	123.83%	74.11%	36.23%	100.00%	-
ROE	2.35%	3.18%	2.01%	2.70%	3.04%	2.12%	1.80%	-
YoY %	-26.10%	58.21%	-25.56%	-11.18%	43.40%	17.78%	-	-
Horiz. %	130.56%	176.67%	111.67%	150.00%	168.89%	117.78%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	3.63	15.40	15.93	13.99	23.15	35.29	13.97	-20.10%
YoY %	-76.43%	-3.33%	13.87%	-39.57%	-34.40%	152.61%	-	-
Horiz. %	25.98%	110.24%	114.03%	100.14%	165.71%	252.61%	100.00%	-
EPS	5.80	7.20	4.90	6.20	6.80	4.20	3.50	8.77%
YoY %	-19.44%	46.94%	-20.97%	-8.82%	61.90%	20.00%	-	-
Horiz. %	165.71%	205.71%	140.00%	177.14%	194.29%	120.00%	100.00%	-
DPS	2.00	2.00	4.00	2.00	2.00	4.00	4.00	-10.90%
YoY %	0.00%	-50.00%	100.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	2.46	2.27	2.42	2.30	2.24	2.00	1.94	4.03%
YoY %	8.37%	-6.20%	5.22%	2.68%	12.00%	3.09%	-	-
Horiz. %	126.80%	117.01%	124.74%	118.56%	115.46%	103.09%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 474,225
RPS	3.37	14.30	14.16	12.35	20.48	31.03	12.24	-19.33%
YoY %	-76.43%	0.99%	14.66%	-39.70%	-34.00%	153.51%	-	-
Horiz. %	27.53%	116.83%	115.69%	100.90%	167.32%	253.51%	100.00%	-
EPS	5.37	6.71	4.33	5.47	6.02	3.73	3.07	9.76%
YoY %	-19.97%	54.97%	-20.84%	-9.14%	61.39%	21.50%	-	-
Horiz. %	174.92%	218.57%	141.04%	178.18%	196.09%	121.50%	100.00%	-
DPS	1.86	1.86	3.56	1.76	1.77	3.52	3.51	-10.03%
YoY %	0.00%	-47.75%	102.27%	-0.56%	-49.72%	0.28%	-	-
Horiz. %	52.99%	52.99%	101.42%	50.14%	50.43%	100.28%	100.00%	-
NAPS	2.2843	2.1079	2.1515	2.0297	1.9819	1.7586	1.70	5.04%
YoY %	8.37%	-2.03%	6.00%	2.41%	12.70%	3.45%	-	-
Horiz. %	134.37%	123.99%	126.56%	119.39%	116.58%	103.45%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.41	1.68	1.42	1.03	1.13	1.33	2.11	-
P/RPS	38.89	10.91	8.92	7.36	4.88	3.77	15.11	17.05%
YoY %	256.46%	22.31%	21.20%	50.82%	29.44%	-75.05%	-	-
Horiz. %	257.38%	72.20%	59.03%	48.71%	32.30%	24.95%	100.00%	-
P/EPS	24.37	23.25	29.15	16.61	16.62	31.38	60.29	-14.00%
YoY %	4.82%	-20.24%	75.50%	-0.06%	-47.04%	-47.95%	-	-
Horiz. %	40.42%	38.56%	48.35%	27.55%	27.57%	52.05%	100.00%	-
EY	4.10	4.30	3.43	6.02	6.02	3.19	1.66	16.25%
YoY %	-4.65%	25.36%	-43.02%	0.00%	88.71%	92.17%	-	-
Horiz. %	246.99%	259.04%	206.63%	362.65%	362.65%	192.17%	100.00%	-
DY	1.42	1.19	2.82	1.94	1.77	3.01	1.90	-4.73%
YoY %	19.33%	-57.80%	45.36%	9.60%	-41.20%	58.42%	-	-
Horiz. %	74.74%	62.63%	148.42%	102.11%	93.16%	158.42%	100.00%	-
P/NAPS	0.57	0.74	0.59	0.45	0.50	0.67	1.09	-10.23%
YoY %	-22.97%	25.42%	31.11%	-10.00%	-25.37%	-38.53%	-	-
Horiz. %	52.29%	67.89%	54.13%	41.28%	45.87%	61.47%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	28/08/14	30/08/13	30/08/12	25/08/11	25/08/10	28/08/09	-
Price	1.19	1.53	1.91	1.00	0.93	1.34	1.86	-
P/RPS	32.82	9.93	11.99	7.15	4.02	3.80	13.32	16.20%
YoY %	230.51%	-17.18%	67.69%	77.86%	5.79%	-71.47%	-	-
Horiz. %	246.40%	74.55%	90.02%	53.68%	30.18%	28.53%	100.00%	-
P/EPS	20.57	21.17	39.21	16.13	13.68	31.61	53.14	-14.62%
YoY %	-2.83%	-46.01%	143.09%	17.91%	-56.72%	-40.52%	-	-
Horiz. %	38.71%	39.84%	73.79%	30.35%	25.74%	59.48%	100.00%	-
EY	4.86	4.72	2.55	6.20	7.31	3.16	1.88	17.14%
YoY %	2.97%	85.10%	-58.87%	-15.18%	131.33%	68.09%	-	-
Horiz. %	258.51%	251.06%	135.64%	329.79%	388.83%	168.09%	100.00%	-
DY	1.68	1.31	2.09	2.00	2.15	2.99	2.15	-4.02%
YoY %	28.24%	-37.32%	4.50%	-6.98%	-28.09%	39.07%	-	-
Horiz. %	78.14%	60.93%	97.21%	93.02%	100.00%	139.07%	100.00%	-
P/NAPS	0.48	0.67	0.79	0.43	0.42	0.67	0.96	-10.90%
YoY %	-28.36%	-15.19%	83.72%	2.38%	-37.31%	-30.21%	-	-
Horiz. %	50.00%	69.79%	82.29%	44.79%	43.75%	69.79%	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