[KPS] YoY TTM Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	80,395	139,766	314,420	282,108	330,948	396,403	483,591	-25.82%
YoY %	-42.48%	-55.55%	11.45%	-14.76%	-16.51%	-18.03%	-	-
Horiz. %	16.62%	28.90%	65.02%	58.34%	68.44%	81.97%	100.00%	-
PBT	152,857	141,518	294,340	77,627	93,807	45,188	136,199	1.93%
YoY %	8.01%	-51.92%	279.17%	-17.25%	107.59%	-66.82%	-	-
Horiz. %	112.23%	103.91%	216.11%	57.00%	68.87%	33.18%	100.00%	-
Tax	-6,752	-34,244	-17,448	-21,404	-9,619	-35,053	13,637	-
YoY %	80.28%	-96.26%	18.48%	-122.52%	72.56%	-357.04%	-	-
Horiz. %	-49.51%	-251.11%	-127.95%	-156.96%	-70.54%	-257.04%	100.00%	-
NP	146,105	107,274	276,892	56,223	84,188	10,135	149,836	-0.41%
YoY %	36.20%	-61.26%	392.49%	-33.22%	730.67%	-93.24%	-	-
Horiz. %	97.51%	71.59%	184.80%	37.52%	56.19%	6.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	157,097	105,368	277,590	55,094	73,682	38,273	89,325	9.85%
YoY %	49.09%	-62.04%	403.85%	-25.23%	92.52%	-57.15%	-	-
Horiz. %	175.87%	117.96%	310.76%	61.68%	82.49%	42.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.42%	24.20%	5.93%	27.57%	10.25%	77.57%	-10.01%	-
YoY %	-81.74%	308.09%	-78.49%	168.98%	-86.79%	874.93%	-	-
Horiz. %	-44.16%	-241.76%	-59.24%	-275.42%	-102.40%	-774.93%	100.00%	-
Total Cost	-65,710	32,492	37,528	225,885	246,760	386,268	333,755	-
YoY %	-302.23%	-13.42%	-83.39%	-8.46%	-36.12%	15.73%	-	-
Horiz. %	-19.69%	9.74%	11.24%	67.68%	73.93%	115.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,379,279	1,227,549	1,132,739	1,149,401	1,090,719	1,065,054	945,066	6.49%
YoY %	12.36%	8.37%	-1.45%	5.38%	2.41%	12.70%	-	-
Horiz. %	145.95%	129.89%	119.86%	121.62%	115.41%	112.70%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	30,493	19,960	276,434	18,998	38,302	9,509	18,901	8.28%
YoY %	52.77%	-92.78%	1,355.07%	-50.40%	302.80%	-49.69%	-	-
Horiz. %	161.33%	105.60%	1,462.54%	100.51%	202.65%	50.31%	100.00%	-
Div Payout %	19.41%	18.94%	99.58%	34.48%	51.98%	24.85%	21.16%	-
YoY %	2.48%	-80.98%	188.81%	-33.67%	109.18%	17.44%	-	-
Horiz. %	91.73%	89.51%	470.60%	162.95%	245.65%	117.44%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,379,279	1,227,549	1,132,739	1,149,401	1,090,719	1,065,054	945,066	6.49%
YoY %	12.36%	8.37%	-1.45%	5.38%	2.41%	12.70%	-	-
Horiz. %	145.95%	129.89%	119.86%	121.62%	115.41%	112.70%	100.00%	-
NOSH	499,004	499,004	499,004	477,764	474,225	475,470	472,533	0.91%
YoY %	0.00%	0.00%	4.45%	0.75%	-0.26%	0.62%	-	-
Horiz. %	105.60%	105.60%	105.60%	101.11%	100.36%	100.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	181.73%	76.75%	88.06%	19.93%	25.44%	2.56%	30.98%	-
YoY %	136.78%	-12.84%	341.85%	-21.66%	893.75%	-91.74%	-	-
Horiz. %	586.60%	247.74%	284.25%	64.33%	82.12%	8.26%	100.00%	-
ROE	11.39%	8.58%	24.51%	4.79%	6.76%	3.59%	9.45%	-
YoY %	32.75%	-64.99%	411.69%	-29.14%	88.30%	-62.01%	-	-
Horiz. %	120.53%	90.79%	259.37%	50.69%	71.53%	37.99%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	16.09	28.01	63.01	59.40	69.79	83.37	102.34	-26.51%
YoY %	-42.56%	-55.55%	6.08%	-14.89%	-16.29%	-18.54%	-	-
Horiz. %	15.72%	27.37%	61.57%	58.04%	68.19%	81.46%	100.00%	-
EPS	31.44	21.12	55.63	11.60	15.54	8.05	18.90	8.84%
YoY %	48.86%	-62.03%	379.57%	-25.35%	93.04%	-57.41%	-	-
Horiz. %	166.35%	111.75%	294.34%	61.38%	82.22%	42.59%	100.00%	-
DPS	6.10	4.00	55.16	4.00	8.00	2.00	4.00	7.27%
YoY %	52.50%	-92.75%	1,279.00%	-50.00%	300.00%	-50.00%	-	-
Horiz. %	152.50%	100.00%	1,379.00%	100.00%	200.00%	50.00%	100.00%	-
NAPS	2.76	2.46	2.27	2.42	2.30	2.24	2.00	5.50%
YoY %	12.20%	8.37%	-6.20%	5.22%	2.68%	12.00%	-	-
Horiz. %	138.00%	123.00%	113.50%	121.00%	115.00%	112.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 477,764
RPS	14.96	26.01	58.51	52.50	61.58	73.77	89.99	-25.82%
YoY %	-42.48%	-55.55%	11.45%	-14.75%	-16.52%	-18.02%	-	-
Horiz. %	16.62%	28.90%	65.02%	58.34%	68.43%	81.98%	100.00%	-
EPS	29.23	19.61	51.66	10.25	13.71	7.12	16.62	9.85%
YoY %	49.06%	-62.04%	404.00%	-25.24%	92.56%	-57.16%	-	-
Horiz. %	175.87%	117.99%	310.83%	61.67%	82.49%	42.84%	100.00%	-
DPS	5.67	3.71	51.44	3.54	7.13	1.77	3.52	8.26%
YoY %	52.83%	-92.79%	1,353.11%	-50.35%	302.82%	-49.72%	-	-
Horiz. %	161.08%	105.40%	1,461.36%	100.57%	202.56%	50.28%	100.00%	-
NAPS	2.5667	2.2843	2.1079	2.1389	2.0297	1.9819	1.7586	6.49%
YoY %	12.36%	8.37%	-1.45%	5.38%	2.41%	12.70%	-	-
Horiz. %	145.95%	129.89%	119.86%	121.63%	115.42%	112.70%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.00	1.41	1.68	1.42	1.03	1.13	1.33	-
P/RPS	6.22	5.03	2.67	2.39	1.48	1.36	1.30	29.77%
YoY %	23.66%	88.39%	11.72%	61.49%	8.82%	4.62%	-	-
Horiz. %	478.46%	386.92%	205.38%	183.85%	113.85%	104.62%	100.00%	-
P/EPS	3.18	6.68	3.02	12.24	6.63	14.04	7.04	-12.39%
YoY %	-52.40%	121.19%	-75.33%	84.62%	-52.78%	99.43%	-	-
Horiz. %	45.17%	94.89%	42.90%	173.86%	94.18%	199.43%	100.00%	-
EY	31.44	14.98	33.11	8.17	15.08	7.12	14.21	14.13%
YoY %	109.88%	-54.76%	305.26%	-45.82%	111.80%	-49.89%	-	-
Horiz. %	221.25%	105.42%	233.00%	57.49%	106.12%	50.11%	100.00%	-
DY	6.10	2.84	32.83	2.82	7.77	1.77	3.01	12.48%
YoY %	114.79%	-91.35%	1,064.18%	-63.71%	338.98%	-41.20%	-	-
Horiz. %	202.66%	94.35%	1,090.70%	93.69%	258.14%	58.80%	100.00%	-
P/NAPS	0.36	0.57	0.74	0.59	0.45	0.50	0.67	-9.82%
YoY %	-36.84%	-22.97%	25.42%	31.11%	-10.00%	-25.37%	-	-
Horiz. %	53.73%	85.07%	110.45%	88.06%	67.16%	74.63%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	27/08/15	28/08/14	30/08/13	30/08/12	25/08/11	25/08/10	-
Price	1.08	1.19	1.53	1.91	1.00	0.93	1.34	-
P/RPS	6.71	4.25	2.43	3.22	1.43	1.12	1.31	31.26%
YoY %	57.88%	74.90%	-24.53%	125.17%	27.68%	-14.50%	-	-
Horiz. %	512.21%	324.43%	185.50%	245.80%	109.16%	85.50%	100.00%	-
P/EPS	3.44	5.64	2.75	16.47	6.44	11.55	7.09	-11.34%
YoY %	-39.01%	105.09%	-83.30%	155.75%	-44.24%	62.91%	-	-
Horiz. %	48.52%	79.55%	38.79%	232.30%	90.83%	162.91%	100.00%	-
EY	29.11	17.74	36.36	6.07	15.54	8.66	14.11	12.81%
YoY %	64.09%	-51.21%	499.01%	-60.94%	79.45%	-38.63%	-	-
Horiz. %	206.31%	125.73%	257.69%	43.02%	110.13%	61.37%	100.00%	-
DY	5.65	3.36	36.05	2.09	8.00	2.15	2.99	11.17%
YoY %	68.15%	-90.68%	1,624.88%	-73.88%	272.09%	-28.09%	-	-
Horiz. %	188.96%	112.37%	1,205.69%	69.90%	267.56%	71.91%	100.00%	-
P/NAPS	0.39	0.48	0.67	0.79	0.43	0.42	0.67	-8.61%
YoY %	-18.75%	-28.36%	-15.19%	83.72%	2.38%	-37.31%	-	-
Horiz. %	58.21%	71.64%	100.00%	117.91%	64.18%	62.69%	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