[KPS] YoY TTM Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	314,091	418,839	474,057	266,236	390,614	370,769	427,974	-5.02%
YoY %	-25.01%	-11.65%	78.06%	-31.84%	5.35%	-13.37%	-	-
Horiz. %	73.39%	97.87%	110.77%	62.21%	91.27%	86.63%	100.00%	-
PBT	37,166	108,635	138,364	-22,461	91,948	36,119	-132,328	-
YoY %	-65.79%	-21.49%	716.02%	-124.43%	154.57%	127.30%	-	-
Horiz. %	-28.09%	-82.10%	-104.56%	16.97%	-69.48%	-27.30%	100.00%	-
Tax	-13,162	-39,873	498	-2,677	-16,127	-20,664	-4,958	17.65%
YoY %	66.99%	-8,106.63%	118.60%	83.40%	21.96%	-316.78%	-	-
Horiz. %	265.47%	804.22%	-10.04%	53.99%	325.27%	416.78%	100.00%	-
NP	24,004	68,762	138,862	-25,138	75,821	15,455	-137,286	-
YoY %	-65.09%	-50.48%	652.40%	-133.15%	390.59%	111.26%	-	-
Horiz. %	-17.48%	-50.09%	-101.15%	18.31%	-55.23%	-11.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,154	79,371	84,275	-6,181	54,700	15,392	-59,562	-
YoY %	-60.75%	-5.82%	1,463.45%	-111.30%	255.38%	125.84%	-	-
Horiz. %	-52.31%	-133.26%	-141.49%	10.38%	-91.84%	-25.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.41%	36.70%	-0.36%	-	17.54%	57.21%	-	-
YoY %	-3.51%	10,294.44%	0.00%	-	-69.34%	0.00%	-	-
Horiz. %	61.89%	64.15%	-0.63%	-	30.66%	100.00%	-	-
Total Cost	290,087	350,077	335,195	291,374	314,793	355,314	565,260	-10.51%
YoY %	-17.14%	4.44%	15.04%	-7.44%	-11.40%	-37.14%	-	-
Horiz. %	51.32%	61.93%	59.30%	51.55%	55.69%	62.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,124,758	1,113,581	943,900	936,954	960,873	727,349	727,964	7.51%
YoY %	1.00%	17.98%	0.74%	-2.49%	32.11%	-0.08%	-	-
Horiz. %	154.51%	152.97%	129.66%	128.71%	131.99%	99.92%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	38,302	9,509	18,901	18,836	18,816	17,446	1,890	65.04%
YoY %	302.80%	-49.69%	0.35%	0.11%	7.85%	823.07%	-	-
Horiz. %	2,026.56%	503.12%	1,000.05%	996.61%	995.56%	923.07%	100.00%	-
Div Payout %	122.95%	11.98%	22.43%	0.00%	34.40%	113.35%	0.00%	-
YoY %	926.29%	-46.59%	0.00%	0.00%	-69.65%	0.00%	-	-
Horiz. %	108.47%	10.57%	19.79%	0.00%	30.35%	100.00%	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,124,758	1,113,581	943,900	936,954	960,873	727,349	727,964	7.51%
YoY %	1.00%	17.98%	0.74%	-2.49%	32.11%	-0.08%	-	-
Horiz. %	154.51%	152.97%	129.66%	128.71%	131.99%	99.92%	100.00%	-
NOSH	478,620	477,932	471,950	473,209	475,680	372,999	428,214	1.87%
YoY %	0.14%	1.27%	-0.27%	-0.52%	27.53%	-12.89%	-	-
Horiz. %	111.77%	111.61%	110.21%	110.51%	111.08%	87.11%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	7.64%	16.42%	29.29%	-9.44%	19.41%	4.17%	-32.08%	-
YoY %	-53.47%	-43.94%	410.28%	-148.63%	365.47%	113.00%	-	-
Horiz. %	-23.82%	-51.18%	-91.30%	29.43%	-60.50%	-13.00%	100.00%	-
ROE	2.77%	7.13%	8.93%	-0.66%	5.69%	2.12%	-8.18%	-
YoY %	-61.15%	-20.16%	1,453.03%	-111.60%	168.40%	125.92%	-	-
Horiz. %	-33.86%	-87.16%	-109.17%	8.07%	-69.56%	-25.92%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	65.62	87.64	100.45	56.26	82.12	99.40	99.94	-6.76%
YoY %	-25.13%	-12.75%	78.55%	-31.49%	-17.38%	-0.54%	-	-
Horiz. %	65.66%	87.69%	100.51%	56.29%	82.17%	99.46%	100.00%	-
EPS	6.51	16.61	17.86	-1.31	11.50	4.13	-13.91	-
YoY %	-60.81%	-7.00%	1,463.36%	-111.39%	178.45%	129.69%	-	-
Horiz. %	-46.80%	-119.41%	-128.40%	9.42%	-82.67%	-29.69%	100.00%	-
DPS	8.00	1.99	4.00	4.00	3.96	4.68	0.44	62.08%
YoY %	302.01%	-50.25%	0.00%	1.01%	-15.38%	963.64%	-	-
Horiz. %	1,818.18%	452.27%	909.09%	909.09%	900.00%	1,063.64%	100.00%	-
NAPS	2.35	2.33	2.00	1.98	2.02	1.95	1.70	5.53%
YoY %	0.86%	16.50%	1.01%	-1.98%	3.59%	14.71%	-	-
Horiz. %	138.24%	137.06%	117.65%	116.47%	118.82%	114.71%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 473,209
RPS	57.12	76.17	86.21	48.42	71.04	67.43	77.83	-5.02%
YoY %	-25.01%	-11.65%	78.05%	-31.84%	5.35%	-13.36%	-	-
Horiz. %	73.39%	97.87%	110.77%	62.21%	91.28%	86.64%	100.00%	-
EPS	5.67	14.43	15.33	-1.12	9.95	2.80	-10.83	-
YoY %	-60.71%	-5.87%	1,468.75%	-111.26%	255.36%	125.85%	-	-
Horiz. %	-52.35%	-133.24%	-141.55%	10.34%	-91.87%	-25.85%	100.00%	-
DPS	6.97	1.73	3.44	3.43	3.42	3.17	0.34	65.35%
YoY %	302.89%	-49.71%	0.29%	0.29%	7.89%	832.35%	-	-
Horiz. %	2,050.00%	508.82%	1,011.76%	1,008.82%	1,005.88%	932.35%	100.00%	-
NAPS	2.0455	2.0252	1.7166	1.704	1.7475	1.3228	1.3239	7.51%
YoY %	1.00%	17.98%	0.74%	-2.49%	32.11%	-0.08%	-	-
Horiz. %	154.51%	152.97%	129.66%	128.71%	132.00%	99.92%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.95	0.82	1.40	1.74	1.80	3.28	0.46	-
P/RPS	1.45	0.94	1.39	3.09	2.19	3.30	0.46	21.06%
YoY %	54.26%	-32.37%	-55.02%	41.10%	-33.64%	617.39%	-	-
Horiz. %	315.22%	204.35%	302.17%	671.74%	476.09%	717.39%	100.00%	-
P/EPS	14.59	4.94	7.84	-133.21	15.65	79.49	-3.31	-
YoY %	195.34%	-36.99%	105.89%	-951.18%	-80.31%	2,501.51%	-	-
Horiz. %	-440.79%	-149.24%	-236.86%	4,024.47%	-472.81%	-2,401.51%	100.00%	-
EY	6.85	20.25	12.75	-0.75	6.39	1.26	-30.24	-
YoY %	-66.17%	58.82%	1,800.00%	-111.74%	407.14%	104.17%	-	-
Horiz. %	-22.65%	-66.96%	-42.16%	2.48%	-21.13%	-4.17%	100.00%	-
DY	8.42	2.43	2.86	2.30	2.20	1.43	0.96	43.55%
YoY %	246.50%	-15.03%	24.35%	4.55%	53.85%	48.96%	-	-
Horiz. %	877.08%	253.13%	297.92%	239.58%	229.17%	148.96%	100.00%	-
P/NAPS	0.40	0.35	0.70	0.88	0.89	1.68	0.27	6.76%
YoY %	14.29%	-50.00%	-20.45%	-1.12%	-47.02%	522.22%	-	-
Horiz. %	148.15%	129.63%	259.26%	325.93%	329.63%	622.22%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	30/11/12	30/11/11	29/11/10	25/11/09	28/11/08	29/11/07	29/11/06	-
Price	0.92	0.93	1.33	1.48	1.40	2.98	0.45	-
P/RPS	1.40	1.06	1.32	2.63	1.70	3.00	0.45	20.80%
YoY %	32.08%	-19.70%	-49.81%	54.71%	-43.33%	566.67%	-	-
Horiz. %	311.11%	235.56%	293.33%	584.44%	377.78%	666.67%	100.00%	-
P/EPS	14.13	5.60	7.45	-113.31	12.17	72.22	-3.24	-
YoY %	152.32%	-24.83%	106.57%	-1,031.06%	-83.15%	2,329.01%	-	-
Horiz. %	-436.11%	-172.84%	-229.94%	3,497.22%	-375.62%	-2,229.01%	100.00%	-
EY	7.08	17.86	13.43	-0.88	8.21	1.38	-30.91	-
YoY %	-60.36%	32.99%	1,626.14%	-110.72%	494.93%	104.46%	-	-
Horiz. %	-22.91%	-57.78%	-43.45%	2.85%	-26.56%	-4.46%	100.00%	-
DY	8.70	2.14	3.01	2.70	2.83	1.57	0.98	43.84%
YoY %	306.54%	-28.90%	11.48%	-4.59%	80.25%	60.20%	-	-
Horiz. %	887.76%	218.37%	307.14%	275.51%	288.78%	160.20%	100.00%	-
P/NAPS	0.39	0.40	0.67	0.75	0.69	1.53	0.26	6.98%
YoY %	-2.50%	-40.30%	-10.67%	8.70%	-54.90%	488.46%	-	-
Horiz. %	150.00%	153.85%	257.69%	288.46%	265.38%	588.46%	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