[KPS] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	314,420	282,108	330,948	396,403	483,591	267,843	406,457	-4.18%
YoY %	11.45%	-14.76%	-16.51%	-18.03%	80.55%	-34.10%	-	-
Horiz. %	77.36%	69.41%	81.42%	97.53%	118.98%	65.90%	100.00%	-
PBT	294,340	77,627	93,807	45,188	136,199	-16,025	82,884	23.50%
YoY %	279.17%	-17.25%	107.59%	-66.82%	949.92%	-119.33%	-	-
Horiz. %	355.12%	93.66%	113.18%	54.52%	164.32%	-19.33%	100.00%	-
Tax	-17,448	-21,404	-9,619	-35,053	13,637	-15,539	-21,996	-3.78%
YoY %	18.48%	-122.52%	72.56%	-357.04%	187.76%	29.36%	-	-
Horiz. %	79.32%	97.31%	43.73%	159.36%	-62.00%	70.64%	100.00%	-
NP	276,892	56,223	84,188	10,135	149,836	-31,564	60,888	28.70%
YoY %	392.49%	-33.22%	730.67%	-93.24%	574.71%	-151.84%	-	-
Horiz. %	454.76%	92.34%	138.27%	16.65%	246.08%	-51.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	277,590	55,094	73,682	38,273	89,325	-14,637	43,927	35.95%
YoY %	403.85%	-25.23%	92.52%	-57.15%	710.27%	-133.32%	-	-
Horiz. %	631.93%	125.42%	167.74%	87.13%	203.35%	-33.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.93%	27.57%	10.25%	77.57%	-10.01%	-	26.54%	-
YoY %	-78.49%	168.98%	-86.79%	874.93%	0.00%	-	-	-
Horiz. %	22.34%	103.88%	38.62%	292.28%	-37.72%	-	100.00%	-
Total Cost	37,528	225,885	246,760	386,268	333,755	299,407	345,569	-30.91%
YoY %	-83.39%	-8.46%	-36.12%	15.73%	11.47%	-13.36%	-	-
Horiz. %	10.86%	65.37%	71.41%	111.78%	96.58%	86.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,132,739	1,149,401	1,090,719	1,065,054	945,066	913,573	936,125	3.22%
YoY %	-1.45%	5.38%	2.41%	12.70%	3.45%	-2.41%	-	-
Horiz. %	121.00%	122.78%	116.51%	113.77%	100.96%	97.59%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	276,434	18,998	38,302	9,509	18,901	18,836	18,816	56.46%
YoY %	1,355.07%	-50.40%	302.80%	-49.69%	0.35%	0.11%	-	-
Horiz. %	1,469.14%	100.97%	203.56%	50.54%	100.45%	100.11%	100.00%	-
Div Payout %	99.58%	34.48%	51.98%	24.85%	21.16%	0.00%	42.84%	-
YoY %	188.81%	-33.67%	109.18%	17.44%	0.00%	0.00%	-	-
Horiz. %	232.45%	80.49%	121.34%	58.01%	49.39%	0.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,132,739	1,149,401	1,090,719	1,065,054	945,066	913,573	936,125	3.22%
YoY %	-1.45%	5.38%	2.41%	12.70%	3.45%	-2.41%	-	-
Horiz. %	121.00%	122.78%	116.51%	113.77%	100.96%	97.59%	100.00%	-
NOSH	499,004	477,764	474,225	475,470	472,533	470,914	470,414	0.98%
YoY %	4.45%	0.75%	-0.26%	0.62%	0.34%	0.11%	-	-
Horiz. %	106.08%	101.56%	100.81%	101.07%	100.45%	100.11%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	88.06%	19.93%	25.44%	2.56%	30.98%	-11.78%	14.98%	-
YoY %	341.85%	-21.66%	893.75%	-91.74%	362.99%	-178.64%	-	-
Horiz. %	587.85%	133.04%	169.83%	17.09%	206.81%	-78.64%	100.00%	-
ROE	24.51%	4.79%	6.76%	3.59%	9.45%	-1.60%	4.69%	-
YoY %	411.69%	-29.14%	88.30%	-62.01%	690.62%	-134.12%	-	-
Horiz. %	522.60%	102.13%	144.14%	76.55%	201.49%	-34.12%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	63.01	59.40	69.79	83.37	102.34	56.88	86.40	-5.12%
YoY %	6.08%	-14.89%	-16.29%	-18.54%	79.92%	-34.17%	-	-
Horiz. %	72.93%	68.75%	80.78%	96.49%	118.45%	65.83%	100.00%	-
EPS	55.63	11.60	15.54	8.05	18.90	-3.11	9.34	34.61%
YoY %	379.57%	-25.35%	93.04%	-57.41%	707.72%	-133.30%	-	-
Horiz. %	595.61%	124.20%	166.38%	86.19%	202.36%	-33.30%	100.00%	-
DPS	55.16	4.00	8.00	2.00	4.00	4.00	4.00	54.82%
YoY %	1,279.00%	-50.00%	300.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	1,379.00%	100.00%	200.00%	50.00%	100.00%	100.00%	100.00%	-
NAPS	2.27	2.42	2.30	2.24	2.00	1.94	1.99	2.21%
YoY %	-6.20%	5.22%	2.68%	12.00%	3.09%	-2.51%	-	-
Horiz. %	114.07%	121.61%	115.58%	112.56%	100.50%	97.49%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 475,470
RPS	57.18	51.31	60.19	72.09	87.95	48.71	73.92	-4.18%
YoY %	11.44%	-14.75%	-16.51%	-18.03%	80.56%	-34.10%	-	-
Horiz. %	77.35%	69.41%	81.43%	97.52%	118.98%	65.90%	100.00%	-
EPS	50.48	10.02	13.40	6.96	16.25	-2.66	7.99	35.94%
YoY %	403.79%	-25.22%	92.53%	-57.17%	710.90%	-133.29%	-	-
Horiz. %	631.79%	125.41%	167.71%	87.11%	203.38%	-33.29%	100.00%	-
DPS	50.27	3.46	6.97	1.73	3.44	3.43	3.42	56.47%
YoY %	1,352.89%	-50.36%	302.89%	-49.71%	0.29%	0.29%	-	-
Horiz. %	1,469.88%	101.17%	203.80%	50.58%	100.58%	100.29%	100.00%	-
NAPS	2.0601	2.0904	1.9836	1.937	1.7187	1.6615	1.7025	3.22%
YoY %	-1.45%	5.38%	2.41%	12.70%	3.44%	-2.41%	-	-
Horiz. %	121.00%	122.78%	116.51%	113.77%	100.95%	97.59%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.68	1.42	1.03	1.13	1.33	2.11	2.12	-
P/RPS	2.67	2.39	1.48	1.36	1.30	3.71	2.45	1.44%
YoY %	11.72%	61.49%	8.82%	4.62%	-64.96%	51.43%	-	-
Horiz. %	108.98%	97.55%	60.41%	55.51%	53.06%	151.43%	100.00%	-
P/EPS	3.02	12.24	6.63	14.04	7.04	-67.88	22.70	-28.53%
YoY %	-75.33%	84.62%	-52.78%	99.43%	110.37%	-399.03%	-	-
Horiz. %	13.30%	53.92%	29.21%	61.85%	31.01%	-299.03%	100.00%	-
EY	33.11	8.17	15.08	7.12	14.21	-1.47	4.40	39.96%
YoY %	305.26%	-45.82%	111.80%	-49.89%	1,066.67%	-133.41%	-	-
Horiz. %	752.50%	185.68%	342.73%	161.82%	322.95%	-33.41%	100.00%	-
DY	32.83	2.82	7.77	1.77	3.01	1.90	1.89	60.89%
YoY %	1,064.18%	-63.71%	338.98%	-41.20%	58.42%	0.53%	-	-
Horiz. %	1,737.04%	149.21%	411.11%	93.65%	159.26%	100.53%	100.00%	-
P/NAPS	0.74	0.59	0.45	0.50	0.67	1.09	1.07	-5.95%
YoY %	25.42%	31.11%	-10.00%	-25.37%	-38.53%	1.87%	-	-
Horiz. %	69.16%	55.14%	42.06%	46.73%	62.62%	101.87%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	30/08/13	30/08/12	25/08/11	25/08/10	28/08/09	28/08/08	-
Price	1.53	1.91	1.00	0.93	1.34	1.86	2.07	-
P/RPS	2.43	3.22	1.43	1.12	1.31	3.27	2.40	0.20%
YoY %	-24.53%	125.17%	27.68%	-14.50%	-59.94%	36.25%	-	-
Horiz. %	101.25%	134.17%	59.58%	46.67%	54.58%	136.25%	100.00%	-
P/EPS	2.75	16.47	6.44	11.55	7.09	-59.84	22.17	-29.36%
YoY %	-83.30%	155.75%	-44.24%	62.91%	111.85%	-369.91%	-	-
Horiz. %	12.40%	74.29%	29.05%	52.10%	31.98%	-269.91%	100.00%	-
EY	36.36	6.07	15.54	8.66	14.11	-1.67	4.51	41.58%
YoY %	499.01%	-60.94%	79.45%	-38.63%	944.91%	-137.03%	-	-
Horiz. %	806.21%	134.59%	344.57%	192.02%	312.86%	-37.03%	100.00%	-
DY	36.05	2.09	8.00	2.15	2.99	2.15	1.93	62.85%
YoY %	1,624.88%	-73.88%	272.09%	-28.09%	39.07%	11.40%	-	-
Horiz. %	1,867.88%	108.29%	414.51%	111.40%	154.92%	111.40%	100.00%	-
P/NAPS	0.67	0.79	0.43	0.42	0.67	0.96	1.04	-7.06%
YoY %	-15.19%	83.72%	2.38%	-37.31%	-30.21%	-7.69%	-	-
Horiz. %	64.42%	75.96%	41.35%	40.38%	64.42%	92.31%	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