[KPS] YoY TTM 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
TTM Result
Revenue	330,948	396,403	483,591	267,843	406,457	371,607	401,056	-3.14%
YoY %	-16.51%	-18.03%	80.55%	-34.10%	9.38%	-7.34%	-	-
Horiz. %	82.52%	98.84%	120.58%	66.78%	101.35%	92.66%	100.00%	-
PBT	93,807	45,188	136,199	-16,025	82,884	29,384	-124,324	-
YoY %	107.59%	-66.82%	949.92%	-119.33%	182.07%	123.64%	-	-
Horiz. %	-75.45%	-36.35%	-109.55%	12.89%	-66.67%	-23.64%	100.00%	-
Tax	-9,619	-35,053	13,637	-15,539	-21,996	-10,430	-4,739	12.51%
YoY %	72.56%	-357.04%	187.76%	29.36%	-110.89%	-120.09%	-	-
Horiz. %	202.98%	739.67%	-287.76%	327.90%	464.15%	220.09%	100.00%	-
NP	84,188	10,135	149,836	-31,564	60,888	18,954	-129,063	-
YoY %	730.67%	-93.24%	574.71%	-151.84%	221.24%	114.69%	-	-
Horiz. %	-65.23%	-7.85%	-116.10%	24.46%	-47.18%	-14.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,682	38,273	89,325	-14,637	43,927	20,268	-49,725	-
YoY %	92.52%	-57.15%	710.27%	-133.32%	116.73%	140.76%	-	-
Horiz. %	-148.18%	-76.97%	-179.64%	29.44%	-88.34%	-40.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.25%	77.57%	-10.01%	-	26.54%	35.50%	-	-
YoY %	-86.79%	874.93%	0.00%	-	-25.24%	0.00%	-	-
Horiz. %	28.87%	218.51%	-28.20%	-	74.76%	100.00%	-	-
Total Cost	246,760	386,268	333,755	299,407	345,569	352,653	530,119	-11.95%
YoY %	-36.12%	15.73%	11.47%	-13.36%	-2.01%	-33.48%	-	-
Horiz. %	46.55%	72.86%	62.96%	56.48%	65.19%	66.52%	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	38,302	9,509	18,901	18,836	18,816	17,446	10,447	24.15%
YoY %	302.80%	-49.69%	0.35%	0.11%	7.85%	67.00%	-	-
Horiz. %	366.63%	91.02%	180.92%	180.30%	180.11%	167.00%	100.00%	-
Div Payout %	51.98%	24.85%	21.16%	0.00%	42.84%	86.08%	0.00%	-
YoY %	109.18%	17.44%	0.00%	0.00%	-50.23%	0.00%	-	-
Horiz. %	60.39%	28.87%	24.58%	0.00%	49.77%	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	25.44%	2.56%	30.98%	-11.78%	14.98%	5.10%	-32.18%	-
YoY %	893.75%	-91.74%	362.99%	-178.64%	193.73%	115.85%	-	-
Horiz. %	-79.06%	-7.96%	-96.27%	36.61%	-46.55%	-15.85%	100.00%	-
ROE	6.76%	3.59%	9.45%	-1.60%	4.69%	2.38%	-46.70%	-
YoY %	88.30%	-62.01%	690.62%	-134.12%	97.06%	105.10%	-	-
Horiz. %	-14.48%	-7.69%	-20.24%	3.43%	-10.04%	-5.10%	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	69.79	83.37	102.34	56.88	86.40	85.20	636.60	-30.79%
YoY %	-16.29%	-18.54%	79.92%	-34.17%	1.41%	-86.62%	-	-
Horiz. %	10.96%	13.10%	16.08%	8.93%	13.57%	13.38%	100.00%	-
EPS	15.54	8.05	18.90	-3.11	9.34	4.65	-78.93	-
YoY %	93.04%	-57.41%	707.72%	-133.30%	100.86%	105.89%	-	-
Horiz. %	-19.69%	-10.20%	-23.95%	3.94%	-11.83%	-5.89%	100.00%	-
DPS	8.00	2.00	4.00	4.00	4.00	4.00	16.58	-11.42%
YoY %	300.00%	-50.00%	0.00%	0.00%	0.00%	-75.87%	-	-
Horiz. %	48.25%	12.06%	24.13%	24.13%	24.13%	24.13%	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	61.58	73.77	89.99	49.84	75.64	69.15	74.63	-3.14%
YoY %	-16.52%	-18.02%	80.56%	-34.11%	9.39%	-7.34%	-	-
Horiz. %	82.51%	98.85%	120.58%	66.78%	101.35%	92.66%	100.00%	-
EPS	13.71	7.12	16.62	-2.72	8.17	3.77	-9.25	-
YoY %	92.56%	-57.16%	711.03%	-133.29%	116.71%	140.76%	-	-
Horiz. %	-148.22%	-76.97%	-179.68%	29.41%	-88.32%	-40.76%	100.00%	-
DPS	7.13	1.77	3.52	3.51	3.50	3.25	1.94	24.20%
YoY %	302.82%	-49.72%	0.28%	0.29%	7.69%	67.53%	-	-
Horiz. %	367.53%	91.24%	181.44%	180.93%	180.41%	167.53%	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	1.48	1.36	1.30	3.71	2.45	2.01	0.07	66.21%
YoY %	8.82%	4.62%	-64.96%	51.43%	21.89%	2,771.43%	-	-
Horiz. %	2,114.29%	1,942.86%	1,857.14%	5,300.00%	3,500.00%	2,871.43%	100.00%	-
P/EPS	6.63	14.04	7.04	-67.88	22.70	36.80	-0.60	-
YoY %	-52.78%	99.43%	110.37%	-399.03%	-38.32%	6,233.33%	-	-
Horiz. %	-1,105.00%	-2,340.00%	-1,173.33%	11,313.33%	-3,783.33%	-6,133.33%	100.00%	-
EY	15.08	7.12	14.21	-1.47	4.40	2.72	-167.93	-
YoY %	111.80%	-49.89%	1,066.67%	-133.41%	61.76%	101.62%	-	-
Horiz. %	-8.98%	-4.24%	-8.46%	0.88%	-2.62%	-1.62%	100.00%	-
DY	7.77	1.77	3.01	1.90	1.89	2.34	35.28	-22.27%
YoY %	338.98%	-41.20%	58.42%	0.53%	-19.23%	-93.37%	-	-
Horiz. %	22.02%	5.02%	8.53%	5.39%	5.36%	6.63%	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	1.43	1.12	1.31	3.27	2.40	3.62	0.08	61.62%
YoY %	27.68%	-14.50%	-59.94%	36.25%	-33.70%	4,425.00%	-	-
Horiz. %	1,787.50%	1,400.00%	1,637.50%	4,087.50%	3,000.00%	4,525.00%	100.00%	-
P/EPS	6.44	11.55	7.09	-59.84	22.17	66.28	-0.63	-
YoY %	-44.24%	62.91%	111.85%	-369.91%	-66.55%	10,620.63%	-	-
Horiz. %	-1,022.22%	-1,833.33%	-1,125.40%	9,498.41%	-3,519.05%	-10,520.63%	100.00%	-
EY	15.54	8.66	14.11	-1.67	4.51	1.51	-157.86	-
YoY %	79.45%	-38.63%	944.91%	-137.03%	198.68%	100.96%	-	-
Horiz. %	-9.84%	-5.49%	-8.94%	1.06%	-2.86%	-0.96%	100.00%	-
DY	8.00	2.15	2.99	2.15	1.93	1.30	33.17	-21.08%
YoY %	272.09%	-28.09%	39.07%	11.40%	48.46%	-96.08%	-	-
Horiz. %	24.12%	6.48%	9.01%	6.48%	5.82%	3.92%	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