[KPS] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	474,057	266,236	390,614	370,769	427,974	216,434	266,053	10.10%
YoY %	78.06%	-31.84%	5.35%	-13.37%	97.74%	-18.65%	-	-
Horiz. %	178.18%	100.07%	146.82%	139.36%	160.86%	81.35%	100.00%	-
PBT	138,364	-22,461	91,948	36,119	-132,328	-24,715	96,815	6.12%
YoY %	716.02%	-124.43%	154.57%	127.30%	-435.42%	-125.53%	-	-
Horiz. %	142.92%	-23.20%	94.97%	37.31%	-136.68%	-25.53%	100.00%	-
Tax	498	-2,677	-16,127	-20,664	-4,958	37,335	-41,949	-
YoY %	118.60%	83.40%	21.96%	-316.78%	-113.28%	189.00%	-	-
Horiz. %	-1.19%	6.38%	38.44%	49.26%	11.82%	-89.00%	100.00%	-
NP	138,862	-25,138	75,821	15,455	-137,286	12,620	54,866	16.73%
YoY %	652.40%	-133.15%	390.59%	111.26%	-1,187.84%	-77.00%	-	-
Horiz. %	253.09%	-45.82%	138.19%	28.17%	-250.22%	23.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	84,275	-6,181	54,700	15,392	-59,562	14,190	54,866	7.41%
YoY %	1,463.45%	-111.30%	255.38%	125.84%	-519.75%	-74.14%	-	-
Horiz. %	153.60%	-11.27%	99.70%	28.05%	-108.56%	25.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.36%	-	17.54%	57.21%	-	-	43.33%	-
YoY %	0.00%	-	-69.34%	0.00%	-	-	-	-
Horiz. %	-0.83%	-	40.48%	132.03%	-	-	100.00%	-
Total Cost	335,195	291,374	314,793	355,314	565,260	203,814	211,187	7.99%
YoY %	15.04%	-7.44%	-11.40%	-37.14%	177.34%	-3.49%	-	-
Horiz. %	158.72%	137.97%	149.06%	168.25%	267.66%	96.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	943,900	936,954	960,873	727,349	727,964	770,205	808,483	2.61%
YoY %	0.74%	-2.49%	32.11%	-0.08%	-5.48%	-4.73%	-	-
Horiz. %	116.75%	115.89%	118.85%	89.96%	90.04%	95.27%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	18,901	18,836	18,816	17,446	1,890	8,557	-	-
YoY %	0.35%	0.11%	7.85%	823.07%	-77.91%	0.00%	-	-
Horiz. %	220.88%	220.12%	219.89%	203.88%	22.09%	100.00%	-	-
Div Payout %	22.43%	0.00%	34.40%	113.35%	0.00%	60.31%	-	-
YoY %	0.00%	0.00%	-69.65%	0.00%	0.00%	0.00%	-	-
Horiz. %	37.19%	0.00%	57.04%	187.95%	0.00%	100.00%	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	943,900	936,954	960,873	727,349	727,964	770,205	808,483	2.61%
YoY %	0.74%	-2.49%	32.11%	-0.08%	-5.48%	-4.73%	-	-
Horiz. %	116.75%	115.89%	118.85%	89.96%	90.04%	95.27%	100.00%	-
NOSH	471,950	473,209	475,680	372,999	428,214	427,891	430,044	1.56%
YoY %	-0.27%	-0.52%	27.53%	-12.89%	0.08%	-0.50%	-	-
Horiz. %	109.74%	110.04%	110.61%	86.74%	99.57%	99.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	29.29%	-9.44%	19.41%	4.17%	-32.08%	5.83%	20.62%	-
YoY %	410.28%	-148.63%	365.47%	113.00%	-650.26%	-71.73%	-	-
Horiz. %	142.05%	-45.78%	94.13%	20.22%	-155.58%	28.27%	100.00%	-
ROE	8.93%	-0.66%	5.69%	2.12%	-8.18%	1.84%	6.79%	-
YoY %	1,453.03%	-111.60%	168.40%	125.92%	-544.57%	-72.90%	-	-
Horiz. %	131.52%	-9.72%	83.80%	31.22%	-120.47%	27.10%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	100.45	56.26	82.12	99.40	99.94	50.58	61.87	8.40%
YoY %	78.55%	-31.49%	-17.38%	-0.54%	97.59%	-18.25%	-	-
Horiz. %	162.36%	90.93%	132.73%	160.66%	161.53%	81.75%	100.00%	-
EPS	17.86	-1.31	11.50	4.13	-13.91	3.32	12.76	5.76%
YoY %	1,463.36%	-111.39%	178.45%	129.69%	-518.98%	-73.98%	-	-
Horiz. %	139.97%	-10.27%	90.13%	32.37%	-109.01%	26.02%	100.00%	-
DPS	4.00	4.00	3.96	4.68	0.44	2.00	0.00	-
YoY %	0.00%	1.01%	-15.38%	963.64%	-78.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	198.00%	234.00%	22.00%	100.00%	-	-
NAPS	2.00	1.98	2.02	1.95	1.70	1.80	1.88	1.03%
YoY %	1.01%	-1.98%	3.59%	14.71%	-5.56%	-4.26%	-	-
Horiz. %	106.38%	105.32%	107.45%	103.72%	90.43%	95.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 372,999
RPS	88.22	49.54	72.69	69.00	79.64	40.28	49.51	10.10%
YoY %	78.08%	-31.85%	5.35%	-13.36%	97.72%	-18.64%	-	-
Horiz. %	178.19%	100.06%	146.82%	139.37%	160.86%	81.36%	100.00%	-
EPS	15.68	-1.15	10.18	2.86	-11.08	2.64	10.21	7.40%
YoY %	1,463.48%	-111.30%	255.94%	125.81%	-519.70%	-74.14%	-	-
Horiz. %	153.57%	-11.26%	99.71%	28.01%	-108.52%	25.86%	100.00%	-
DPS	3.52	3.51	3.50	3.25	0.35	1.59	0.00	-
YoY %	0.28%	0.29%	7.69%	828.57%	-77.99%	0.00%	-	-
Horiz. %	221.38%	220.75%	220.13%	204.40%	22.01%	100.00%	-	-
NAPS	1.7565	1.7435	1.7881	1.3535	1.3546	1.4332	1.5045	2.61%
YoY %	0.75%	-2.49%	32.11%	-0.08%	-5.48%	-4.74%	-	-
Horiz. %	116.75%	115.89%	118.85%	89.96%	90.04%	95.26%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.40	1.74	1.80	3.28	0.46	0.50	0.80	-
P/RPS	1.39	3.09	2.19	3.30	0.46	0.99	1.29	1.25%
YoY %	-55.02%	41.10%	-33.64%	617.39%	-53.54%	-23.26%	-	-
Horiz. %	107.75%	239.53%	169.77%	255.81%	35.66%	76.74%	100.00%	-
P/EPS	7.84	-133.21	15.65	79.49	-3.31	15.08	6.27	3.79%
YoY %	105.89%	-951.18%	-80.31%	2,501.51%	-121.95%	140.51%	-	-
Horiz. %	125.04%	-2,124.56%	249.60%	1,267.78%	-52.79%	240.51%	100.00%	-
EY	12.75	-0.75	6.39	1.26	-30.24	6.63	15.95	-3.66%
YoY %	1,800.00%	-111.74%	407.14%	104.17%	-556.11%	-58.43%	-	-
Horiz. %	79.94%	-4.70%	40.06%	7.90%	-189.59%	41.57%	100.00%	-
DY	2.86	2.30	2.20	1.43	0.96	4.00	0.00	-
YoY %	24.35%	4.55%	53.85%	48.96%	-76.00%	0.00%	-	-
Horiz. %	71.50%	57.50%	55.00%	35.75%	24.00%	100.00%	-	-
P/NAPS	0.70	0.88	0.89	1.68	0.27	0.28	0.43	8.45%
YoY %	-20.45%	-1.12%	-47.02%	522.22%	-3.57%	-34.88%	-	-
Horiz. %	162.79%	204.65%	206.98%	390.70%	62.79%	65.12%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	25/11/09	28/11/08	29/11/07	29/11/06	29/11/05	26/11/04	-
Price	1.33	1.48	1.40	2.98	0.45	0.50	0.79	-
P/RPS	1.32	2.63	1.70	3.00	0.45	0.99	1.28	0.51%
YoY %	-49.81%	54.71%	-43.33%	566.67%	-54.55%	-22.66%	-	-
Horiz. %	103.12%	205.47%	132.81%	234.38%	35.16%	77.34%	100.00%	-
P/EPS	7.45	-113.31	12.17	72.22	-3.24	15.08	6.19	3.13%
YoY %	106.57%	-1,031.06%	-83.15%	2,329.01%	-121.49%	143.62%	-	-
Horiz. %	120.36%	-1,830.53%	196.61%	1,166.72%	-52.34%	243.62%	100.00%	-
EY	13.43	-0.88	8.21	1.38	-30.91	6.63	16.15	-3.02%
YoY %	1,626.14%	-110.72%	494.93%	104.46%	-566.21%	-58.95%	-	-
Horiz. %	83.16%	-5.45%	50.84%	8.54%	-191.39%	41.05%	100.00%	-
DY	3.01	2.70	2.83	1.57	0.98	4.00	0.00	-
YoY %	11.48%	-4.59%	80.25%	60.20%	-75.50%	0.00%	-	-
Horiz. %	75.25%	67.50%	70.75%	39.25%	24.50%	100.00%	-	-
P/NAPS	0.67	0.75	0.69	1.53	0.26	0.28	0.42	8.09%
YoY %	-10.67%	8.70%	-54.90%	488.46%	-7.14%	-33.33%	-	-
Horiz. %	159.52%	178.57%	164.29%	364.29%	61.90%	66.67%	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