[KPS] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	282,108	330,948	396,403	483,591	267,843	406,457	371,607	-4.48%
YoY %	-14.76%	-16.51%	-18.03%	80.55%	-34.10%	9.38%	-	-
Horiz. %	75.92%	89.06%	106.67%	130.14%	72.08%	109.38%	100.00%	-
PBT	77,627	93,807	45,188	136,199	-16,025	82,884	29,384	17.55%
YoY %	-17.25%	107.59%	-66.82%	949.92%	-119.33%	182.07%	-	-
Horiz. %	264.18%	319.25%	153.78%	463.51%	-54.54%	282.07%	100.00%	-
Tax	-21,404	-9,619	-35,053	13,637	-15,539	-21,996	-10,430	12.71%
YoY %	-122.52%	72.56%	-357.04%	187.76%	29.36%	-110.89%	-	-
Horiz. %	205.22%	92.22%	336.08%	-130.75%	148.98%	210.89%	100.00%	-
NP	56,223	84,188	10,135	149,836	-31,564	60,888	18,954	19.84%
YoY %	-33.22%	730.67%	-93.24%	574.71%	-151.84%	221.24%	-	-
Horiz. %	296.63%	444.17%	53.47%	790.52%	-166.53%	321.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,094	73,682	38,273	89,325	-14,637	43,927	20,268	18.11%
YoY %	-25.23%	92.52%	-57.15%	710.27%	-133.32%	116.73%	-	-
Horiz. %	271.83%	363.54%	188.83%	440.72%	-72.22%	216.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.57%	10.25%	77.57%	-10.01%	-	26.54%	35.50%	-
YoY %	168.98%	-86.79%	874.93%	0.00%	-	-25.24%	-	-
Horiz. %	77.66%	28.87%	218.51%	-28.20%	-	74.76%	100.00%	-
Total Cost	225,885	246,760	386,268	333,755	299,407	345,569	352,653	-7.14%
YoY %	-8.46%	-36.12%	15.73%	11.47%	-13.36%	-2.01%	-	-
Horiz. %	64.05%	69.97%	109.53%	94.64%	84.90%	97.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,149,401	1,090,719	1,065,054	945,066	913,573	936,125	850,507	5.14%
YoY %	5.38%	2.41%	12.70%	3.45%	-2.41%	10.07%	-	-
Horiz. %	135.14%	128.24%	125.23%	111.12%	107.42%	110.07%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	18,998	38,302	9,509	18,901	18,836	18,816	17,446	1.42%
YoY %	-50.40%	302.80%	-49.69%	0.35%	0.11%	7.85%	-	-
Horiz. %	108.90%	219.55%	54.51%	108.34%	107.97%	107.85%	100.00%	-
Div Payout %	34.48%	51.98%	24.85%	21.16%	0.00%	42.84%	86.08%	-
YoY %	-33.67%	109.18%	17.44%	0.00%	0.00%	-50.23%	-	-
Horiz. %	40.06%	60.39%	28.87%	24.58%	0.00%	49.77%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,149,401	1,090,719	1,065,054	945,066	913,573	936,125	850,507	5.14%
YoY %	5.38%	2.41%	12.70%	3.45%	-2.41%	10.07%	-	-
Horiz. %	135.14%	128.24%	125.23%	111.12%	107.42%	110.07%	100.00%	-
NOSH	477,764	474,225	475,470	472,533	470,914	470,414	436,157	1.52%
YoY %	0.75%	-0.26%	0.62%	0.34%	0.11%	7.85%	-	-
Horiz. %	109.54%	108.73%	109.01%	108.34%	107.97%	107.85%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	19.93%	25.44%	2.56%	30.98%	-11.78%	14.98%	5.10%	-
YoY %	-21.66%	893.75%	-91.74%	362.99%	-178.64%	193.73%	-	-
Horiz. %	390.78%	498.82%	50.20%	607.45%	-230.98%	293.73%	100.00%	-
ROE	4.79%	6.76%	3.59%	9.45%	-1.60%	4.69%	2.38%	-
YoY %	-29.14%	88.30%	-62.01%	690.62%	-134.12%	97.06%	-	-
Horiz. %	201.26%	284.03%	150.84%	397.06%	-67.23%	197.06%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	59.40	69.79	83.37	102.34	56.88	86.40	85.20	-5.82%
YoY %	-14.89%	-16.29%	-18.54%	79.92%	-34.17%	1.41%	-	-
Horiz. %	69.72%	81.91%	97.85%	120.12%	66.76%	101.41%	100.00%	-
EPS	11.60	15.54	8.05	18.90	-3.11	9.34	4.65	16.44%
YoY %	-25.35%	93.04%	-57.41%	707.72%	-133.30%	100.86%	-	-
Horiz. %	249.46%	334.19%	173.12%	406.45%	-66.88%	200.86%	100.00%	-
DPS	4.00	8.00	2.00	4.00	4.00	4.00	4.00	0.00%
YoY %	-50.00%	300.00%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	200.00%	50.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.42	2.30	2.24	2.00	1.94	1.99	1.95	3.66%
YoY %	5.22%	2.68%	12.00%	3.09%	-2.51%	2.05%	-	-
Horiz. %	124.10%	117.95%	114.87%	102.56%	99.49%	102.05%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 472,533
RPS	51.31	60.19	72.09	87.95	48.71	73.92	67.58	-4.48%
YoY %	-14.75%	-16.51%	-18.03%	80.56%	-34.10%	9.38%	-	-
Horiz. %	75.92%	89.06%	106.67%	130.14%	72.08%	109.38%	100.00%	-
EPS	10.02	13.40	6.96	16.25	-2.66	7.99	3.69	18.09%
YoY %	-25.22%	92.53%	-57.17%	710.90%	-133.29%	116.53%	-	-
Horiz. %	271.54%	363.14%	188.62%	440.38%	-72.09%	216.53%	100.00%	-
DPS	3.46	6.97	1.73	3.44	3.43	3.42	3.17	1.46%
YoY %	-50.36%	302.89%	-49.71%	0.29%	0.29%	7.89%	-	-
Horiz. %	109.15%	219.87%	54.57%	108.52%	108.20%	107.89%	100.00%	-
NAPS	2.0904	1.9836	1.937	1.7187	1.6615	1.7025	1.5468	5.14%
YoY %	5.38%	2.41%	12.70%	3.44%	-2.41%	10.07%	-	-
Horiz. %	135.14%	128.24%	125.23%	111.11%	107.42%	110.07%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.42	1.03	1.13	1.33	2.11	2.12	1.71	-
P/RPS	2.39	1.48	1.36	1.30	3.71	2.45	2.01	2.92%
YoY %	61.49%	8.82%	4.62%	-64.96%	51.43%	21.89%	-	-
Horiz. %	118.91%	73.63%	67.66%	64.68%	184.58%	121.89%	100.00%	-
P/EPS	12.24	6.63	14.04	7.04	-67.88	22.70	36.80	-16.74%
YoY %	84.62%	-52.78%	99.43%	110.37%	-399.03%	-38.32%	-	-
Horiz. %	33.26%	18.02%	38.15%	19.13%	-184.46%	61.68%	100.00%	-
EY	8.17	15.08	7.12	14.21	-1.47	4.40	2.72	20.09%
YoY %	-45.82%	111.80%	-49.89%	1,066.67%	-133.41%	61.76%	-	-
Horiz. %	300.37%	554.41%	261.76%	522.43%	-54.04%	161.76%	100.00%	-
DY	2.82	7.77	1.77	3.01	1.90	1.89	2.34	3.15%
YoY %	-63.71%	338.98%	-41.20%	58.42%	0.53%	-19.23%	-	-
Horiz. %	120.51%	332.05%	75.64%	128.63%	81.20%	80.77%	100.00%	-
P/NAPS	0.59	0.45	0.50	0.67	1.09	1.07	0.88	-6.44%
YoY %	31.11%	-10.00%	-25.37%	-38.53%	1.87%	21.59%	-	-
Horiz. %	67.05%	51.14%	56.82%	76.14%	123.86%	121.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	30/08/12	25/08/11	25/08/10	28/08/09	28/08/08	30/08/07	-
Price	1.91	1.00	0.93	1.34	1.86	2.07	3.08	-
P/RPS	3.22	1.43	1.12	1.31	3.27	2.40	3.62	-1.93%
YoY %	125.17%	27.68%	-14.50%	-59.94%	36.25%	-33.70%	-	-
Horiz. %	88.95%	39.50%	30.94%	36.19%	90.33%	66.30%	100.00%	-
P/EPS	16.47	6.44	11.55	7.09	-59.84	22.17	66.28	-20.69%
YoY %	155.75%	-44.24%	62.91%	111.85%	-369.91%	-66.55%	-	-
Horiz. %	24.85%	9.72%	17.43%	10.70%	-90.28%	33.45%	100.00%	-
EY	6.07	15.54	8.66	14.11	-1.67	4.51	1.51	26.06%
YoY %	-60.94%	79.45%	-38.63%	944.91%	-137.03%	198.68%	-	-
Horiz. %	401.99%	1,029.14%	573.51%	934.44%	-110.60%	298.68%	100.00%	-
DY	2.09	8.00	2.15	2.99	2.15	1.93	1.30	8.22%
YoY %	-73.88%	272.09%	-28.09%	39.07%	11.40%	48.46%	-	-
Horiz. %	160.77%	615.38%	165.38%	230.00%	165.38%	148.46%	100.00%	-
P/NAPS	0.79	0.43	0.42	0.67	0.96	1.04	1.58	-10.90%
YoY %	83.72%	2.38%	-37.31%	-30.21%	-7.69%	-34.18%	-	-
Horiz. %	50.00%	27.22%	26.58%	42.41%	60.76%	65.82%	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