[KPS] YoY TTM Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	466,439	251,577	80,395	139,766	314,420	282,108	330,948	5.88%
YoY %	85.41%	212.93%	-42.48%	-55.55%	11.45%	-14.76%	-	-
Horiz. %	140.94%	76.02%	24.29%	42.23%	95.01%	85.24%	100.00%	-
PBT	65,408	17,534	152,857	141,518	294,340	77,627	93,807	-5.83%
YoY %	273.04%	-88.53%	8.01%	-51.92%	279.17%	-17.25%	-	-
Horiz. %	69.73%	18.69%	162.95%	150.86%	313.77%	82.75%	100.00%	-
Tax	-7,376	-11,227	-6,752	-34,244	-17,448	-21,404	-9,619	-4.32%
YoY %	34.30%	-66.28%	80.28%	-96.26%	18.48%	-122.52%	-	-
Horiz. %	76.68%	116.72%	70.19%	356.00%	181.39%	222.52%	100.00%	-
NP	58,032	6,307	146,105	107,274	276,892	56,223	84,188	-6.00%
YoY %	820.12%	-95.68%	36.20%	-61.26%	392.49%	-33.22%	-	-
Horiz. %	68.93%	7.49%	173.55%	127.42%	328.90%	66.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,303	2,120	157,097	105,368	277,590	55,094	73,682	-5.25%
YoY %	2,414.29%	-98.65%	49.09%	-62.04%	403.85%	-25.23%	-	-
Horiz. %	72.34%	2.88%	213.21%	143.00%	376.74%	74.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.28%	64.03%	4.42%	24.20%	5.93%	27.57%	10.25%	-
YoY %	-82.38%	1,348.64%	-81.74%	308.09%	-78.49%	168.98%	-	-
Horiz. %	110.05%	624.68%	43.12%	236.10%	57.85%	268.98%	100.00%	-
Total Cost	408,407	245,270	-65,710	32,492	37,528	225,885	246,760	8.75%
YoY %	66.51%	473.26%	-302.23%	-13.42%	-83.39%	-8.46%	-	-
Horiz. %	165.51%	99.40%	-26.63%	13.17%	15.21%	91.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,391,827	1,362,280	1,379,279	1,227,549	1,132,739	1,149,401	1,090,719	4.14%
YoY %	2.17%	-1.23%	12.36%	8.37%	-1.45%	5.38%	-	-
Horiz. %	127.61%	124.90%	126.46%	112.54%	103.85%	105.38%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	22,838	31,187	30,493	19,960	276,434	18,998	38,302	-8.25%
YoY %	-26.77%	2.28%	52.77%	-92.78%	1,355.07%	-50.40%	-	-
Horiz. %	59.63%	81.42%	79.61%	52.11%	721.72%	49.60%	100.00%	-
Div Payout %	42.85%	1,471.12%	19.41%	18.94%	99.58%	34.48%	51.98%	-
YoY %	-97.09%	7,479.19%	2.48%	-80.98%	188.81%	-33.67%	-	-
Horiz. %	82.44%	2,830.17%	37.34%	36.44%	191.57%	66.33%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,391,827	1,362,280	1,379,279	1,227,549	1,132,739	1,149,401	1,090,719	4.14%
YoY %	2.17%	-1.23%	12.36%	8.37%	-1.45%	5.38%	-	-
Horiz. %	127.61%	124.90%	126.46%	112.54%	103.85%	105.38%	100.00%	-
NOSH	537,385	499,004	499,004	499,004	499,004	477,764	474,225	2.10%
YoY %	7.69%	0.00%	0.00%	0.00%	4.45%	0.75%	-	-
Horiz. %	113.32%	105.23%	105.23%	105.23%	105.23%	100.75%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	12.44%	2.51%	181.73%	76.75%	88.06%	19.93%	25.44%	-
YoY %	395.62%	-98.62%	136.78%	-12.84%	341.85%	-21.66%	-	-
Horiz. %	48.90%	9.87%	714.35%	301.69%	346.15%	78.34%	100.00%	-
ROE	3.83%	0.16%	11.39%	8.58%	24.51%	4.79%	6.76%	-
YoY %	2,293.75%	-98.60%	32.75%	-64.99%	411.69%	-29.14%	-	-
Horiz. %	56.66%	2.37%	168.49%	126.92%	362.57%	70.86%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	86.80	50.42	16.09	28.01	63.01	59.40	69.79	3.70%
YoY %	72.15%	213.36%	-42.56%	-55.55%	6.08%	-14.89%	-	-
Horiz. %	124.37%	72.25%	23.05%	40.13%	90.29%	85.11%	100.00%	-
EPS	9.92	0.42	31.44	21.12	55.63	11.60	15.54	-7.20%
YoY %	2,261.90%	-98.66%	48.86%	-62.03%	379.57%	-25.35%	-	-
Horiz. %	63.84%	2.70%	202.32%	135.91%	357.98%	74.65%	100.00%	-
DPS	4.25	6.25	6.10	4.00	55.16	4.00	8.00	-10.00%
YoY %	-32.00%	2.46%	52.50%	-92.75%	1,279.00%	-50.00%	-	-
Horiz. %	53.12%	78.12%	76.25%	50.00%	689.50%	50.00%	100.00%	-
NAPS	2.59	2.73	2.76	2.46	2.27	2.42	2.30	1.99%
YoY %	-5.13%	-1.09%	12.20%	8.37%	-6.20%	5.22%	-	-
Horiz. %	112.61%	118.70%	120.00%	106.96%	98.70%	105.22%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 499,004
RPS	86.80	46.82	14.96	26.01	58.51	52.50	61.58	5.88%
YoY %	85.39%	212.97%	-42.48%	-55.55%	11.45%	-14.75%	-	-
Horiz. %	140.95%	76.03%	24.29%	42.24%	95.01%	85.25%	100.00%	-
EPS	9.92	0.39	29.23	19.61	51.66	10.25	13.71	-5.24%
YoY %	2,443.59%	-98.67%	49.06%	-62.04%	404.00%	-25.24%	-	-
Horiz. %	72.36%	2.84%	213.20%	143.03%	376.81%	74.76%	100.00%	-
DPS	4.25	5.80	5.67	3.71	51.44	3.54	7.13	-8.25%
YoY %	-26.72%	2.29%	52.83%	-92.79%	1,353.11%	-50.35%	-	-
Horiz. %	59.61%	81.35%	79.52%	52.03%	721.46%	49.65%	100.00%	-
NAPS	2.59	2.535	2.5667	2.2843	2.1079	2.1389	2.0297	4.14%
YoY %	2.17%	-1.24%	12.36%	8.37%	-1.45%	5.38%	-	-
Horiz. %	127.61%	124.90%	126.46%	112.54%	103.85%	105.38%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.68	1.41	1.00	1.41	1.68	1.42	1.03	-
P/RPS	1.94	2.80	6.22	5.03	2.67	2.39	1.48	4.61%
YoY %	-30.71%	-54.98%	23.66%	88.39%	11.72%	61.49%	-	-
Horiz. %	131.08%	189.19%	420.27%	339.86%	180.41%	161.49%	100.00%	-
P/EPS	16.94	331.88	3.18	6.68	3.02	12.24	6.63	16.91%
YoY %	-94.90%	10,336.48%	-52.40%	121.19%	-75.33%	84.62%	-	-
Horiz. %	255.51%	5,005.73%	47.96%	100.75%	45.55%	184.62%	100.00%	-
EY	5.90	0.30	31.44	14.98	33.11	8.17	15.08	-14.47%
YoY %	1,866.67%	-99.05%	109.88%	-54.76%	305.26%	-45.82%	-	-
Horiz. %	39.12%	1.99%	208.49%	99.34%	219.56%	54.18%	100.00%	-
DY	2.53	4.43	6.10	2.84	32.83	2.82	7.77	-17.04%
YoY %	-42.89%	-27.38%	114.79%	-91.35%	1,064.18%	-63.71%	-	-
Horiz. %	32.56%	57.01%	78.51%	36.55%	422.52%	36.29%	100.00%	-
P/NAPS	0.65	0.52	0.36	0.57	0.74	0.59	0.45	6.31%
YoY %	25.00%	44.44%	-36.84%	-22.97%	25.42%	31.11%	-	-
Horiz. %	144.44%	115.56%	80.00%	126.67%	164.44%	131.11%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	29/08/17	25/08/16	27/08/15	28/08/14	30/08/13	30/08/12	-
Price	1.67	1.30	1.08	1.19	1.53	1.91	1.00	-
P/RPS	1.92	2.58	6.71	4.25	2.43	3.22	1.43	5.03%
YoY %	-25.58%	-61.55%	57.88%	74.90%	-24.53%	125.17%	-	-
Horiz. %	134.27%	180.42%	469.23%	297.20%	169.93%	225.17%	100.00%	-
P/EPS	16.84	305.99	3.44	5.64	2.75	16.47	6.44	17.36%
YoY %	-94.50%	8,795.06%	-39.01%	105.09%	-83.30%	155.75%	-	-
Horiz. %	261.49%	4,751.40%	53.42%	87.58%	42.70%	255.75%	100.00%	-
EY	5.94	0.33	29.11	17.74	36.36	6.07	15.54	-14.80%
YoY %	1,700.00%	-98.87%	64.09%	-51.21%	499.01%	-60.94%	-	-
Horiz. %	38.22%	2.12%	187.32%	114.16%	233.98%	39.06%	100.00%	-
DY	2.54	4.81	5.65	3.36	36.05	2.09	8.00	-17.39%
YoY %	-47.19%	-14.87%	68.15%	-90.68%	1,624.88%	-73.88%	-	-
Horiz. %	31.75%	60.12%	70.62%	42.00%	450.62%	26.12%	100.00%	-
P/NAPS	0.64	0.48	0.39	0.48	0.67	0.79	0.43	6.84%
YoY %	33.33%	23.08%	-18.75%	-28.36%	-15.19%	83.72%	-	-
Horiz. %	148.84%	111.63%	90.70%	111.63%	155.81%	183.72%	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