[KPS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	315,773	331,424	391,880	425,602	362,424	369,714	330,452	-2.97%
YoY %	-4.72%	-15.43%	-7.92%	17.43%	-1.97%	11.88%	-	-
Horiz. %	95.56%	100.29%	118.59%	128.79%	109.68%	111.88%	100.00%	-
PBT	91,968	97,846	89,772	61,305	51,109	54,688	64,912	26.06%
YoY %	-6.01%	8.99%	46.44%	19.95%	-6.54%	-15.75%	-	-
Horiz. %	141.68%	150.74%	138.30%	94.44%	78.74%	84.25%	100.00%	-
Tax	-8,980	-8,312	-22,396	-25,245	-21,137	-14,810	-6,956	18.50%
YoY %	-8.04%	62.89%	11.29%	-19.44%	-42.72%	-112.91%	-	-
Horiz. %	129.10%	119.49%	321.97%	362.92%	303.87%	212.91%	100.00%	-
NP	82,988	89,534	67,376	36,060	29,972	39,878	57,956	26.95%
YoY %	-7.31%	32.89%	86.84%	20.31%	-24.84%	-31.19%	-	-
Horiz. %	143.19%	154.49%	116.25%	62.22%	51.72%	68.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,050	66,606	56,064	31,998	29,990	42,748	52,348	11.96%
YoY %	-6.84%	18.80%	75.21%	6.70%	-29.84%	-18.34%	-	-
Horiz. %	118.53%	127.24%	107.10%	61.13%	57.29%	81.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.76%	8.49%	24.95%	41.18%	41.36%	27.08%	10.72%	-
YoY %	14.96%	-65.97%	-39.41%	-0.44%	52.73%	152.61%	-	-
Horiz. %	91.04%	79.20%	232.74%	384.14%	385.82%	252.61%	100.00%	-
Total Cost	232,785	241,890	324,504	389,542	332,452	329,836	272,496	-9.94%
YoY %	-3.76%	-25.46%	-16.70%	17.17%	0.79%	21.04%	-	-
Horiz. %	85.43%	88.77%	119.09%	142.95%	122.00%	121.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	959,252	946,756	925,056	862,033	860,026	833,586	863,742	7.22%
YoY %	1.32%	2.35%	7.31%	0.23%	3.17%	-3.49%	-	-
Horiz. %	111.06%	109.61%	107.10%	99.80%	99.57%	96.51%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	25,326	38,060	-	17,682	23,522	34,198	-	-
YoY %	-33.46%	0.00%	-	-24.83%	-31.22%	0.00%	-	-
Horiz. %	74.06%	111.29%	-	51.70%	68.78%	100.00%	-	-
Div Payout %	40.82%	57.14%	-	55.26%	78.43%	80.00%	-	-
YoY %	-28.56%	0.00%	-	-29.54%	-1.96%	0.00%	-	-
Horiz. %	51.02%	71.43%	-	69.08%	98.04%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	959,252	946,756	925,056	862,033	860,026	833,586	863,742	7.22%
YoY %	1.32%	2.35%	7.31%	0.23%	3.17%	-3.49%	-	-
Horiz. %	111.06%	109.61%	107.10%	99.80%	99.57%	96.51%	100.00%	-
NOSH	474,877	475,757	467,200	442,068	441,039	427,480	436,233	5.80%
YoY %	-0.18%	1.83%	5.69%	0.23%	3.17%	-2.01%	-	-
Horiz. %	108.86%	109.06%	107.10%	101.34%	101.10%	97.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	26.28%	27.01%	17.19%	8.47%	8.27%	10.79%	17.54%	-
YoY %	-2.70%	57.13%	102.95%	2.42%	-23.35%	-38.48%	-	-
Horiz. %	149.83%	153.99%	98.00%	48.29%	47.15%	61.52%	100.00%	-
ROE	6.47%	7.04%	6.06%	3.71%	3.49%	5.13%	6.06%	-
YoY %	-8.10%	16.17%	63.34%	6.30%	-31.97%	-15.35%	-	-
Horiz. %	106.77%	116.17%	100.00%	61.22%	57.59%	84.65%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	66.50	69.66	83.88	96.28	82.18	86.49	75.75	-8.29%
YoY %	-4.54%	-16.95%	-12.88%	17.16%	-4.98%	14.18%	-	-
Horiz. %	87.79%	91.96%	110.73%	127.10%	108.49%	114.18%	100.00%	-
EPS	13.07	14.00	12.00	7.20	6.80	10.00	12.00	5.84%
YoY %	-6.64%	16.67%	66.67%	5.88%	-32.00%	-16.67%	-	-
Horiz. %	108.92%	116.67%	100.00%	60.00%	56.67%	83.33%	100.00%	-
DPS	5.33	8.00	0.00	4.00	5.33	8.00	0.00	-
YoY %	-33.38%	0.00%	0.00%	-24.95%	-33.38%	0.00%	-	-
Horiz. %	66.62%	100.00%	0.00%	50.00%	66.62%	100.00%	-	-
NAPS	2.02	1.99	1.98	1.95	1.95	1.95	1.98	1.33%
YoY %	1.51%	0.51%	1.54%	0.00%	0.00%	-1.52%	-	-
Horiz. %	102.02%	100.51%	100.00%	98.48%	98.48%	98.48%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 465,619
RPS	58.76	61.67	72.92	79.20	67.44	68.80	61.49	-2.97%
YoY %	-4.72%	-15.43%	-7.93%	17.44%	-1.98%	11.89%	-	-
Horiz. %	95.56%	100.29%	118.59%	128.80%	109.68%	111.89%	100.00%	-
EPS	11.55	12.39	10.43	5.95	5.58	7.95	9.74	11.99%
YoY %	-6.78%	18.79%	75.29%	6.63%	-29.81%	-18.38%	-	-
Horiz. %	118.58%	127.21%	107.08%	61.09%	57.29%	81.62%	100.00%	-
DPS	4.71	7.08	0.00	3.29	4.38	6.36	0.00	-
YoY %	-33.47%	0.00%	0.00%	-24.89%	-31.13%	0.00%	-	-
Horiz. %	74.06%	111.32%	0.00%	51.73%	68.87%	100.00%	-	-
NAPS	1.785	1.7618	1.7214	1.6041	1.6004	1.5512	1.6073	7.22%
YoY %	1.32%	2.35%	7.31%	0.23%	3.17%	-3.49%	-	-
Horiz. %	111.06%	109.61%	107.10%	99.80%	99.57%	96.51%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.80	2.12	1.74	2.86	3.28	1.71	1.22	-
P/RPS	2.71	3.04	2.07	2.97	3.99	1.98	1.61	41.36%
YoY %	-10.86%	46.86%	-30.30%	-25.56%	101.52%	22.98%	-	-
Horiz. %	168.32%	188.82%	128.57%	184.47%	247.83%	122.98%	100.00%	-
P/EPS	13.78	15.14	14.50	39.51	48.24	17.10	10.17	22.38%
YoY %	-8.98%	4.41%	-63.30%	-18.10%	182.11%	68.14%	-	-
Horiz. %	135.50%	148.87%	142.58%	388.50%	474.34%	168.14%	100.00%	-
EY	7.26	6.60	6.90	2.53	2.07	5.85	9.84	-18.30%
YoY %	10.00%	-4.35%	172.73%	22.22%	-64.62%	-40.55%	-	-
Horiz. %	73.78%	67.07%	70.12%	25.71%	21.04%	59.45%	100.00%	-
DY	2.96	3.77	0.00	1.40	1.63	4.68	0.00	-
YoY %	-21.49%	0.00%	0.00%	-14.11%	-65.17%	0.00%	-	-
Horiz. %	63.25%	80.56%	0.00%	29.91%	34.83%	100.00%	-	-
P/NAPS	0.89	1.07	0.88	1.47	1.68	0.88	0.62	27.16%
YoY %	-16.82%	21.59%	-40.14%	-12.50%	90.91%	41.94%	-	-
Horiz. %	143.55%	172.58%	141.94%	237.10%	270.97%	141.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/08	28/08/08	28/05/08	29/02/08	29/11/07	30/08/07	31/05/07	-
Price	1.40	2.07	1.95	3.46	2.98	3.08	1.17	-
P/RPS	2.11	2.97	2.32	3.59	3.63	3.56	1.54	23.28%
YoY %	-28.96%	28.02%	-35.38%	-1.10%	1.97%	131.17%	-	-
Horiz. %	137.01%	192.86%	150.65%	233.12%	235.71%	231.17%	100.00%	-
P/EPS	10.71	14.79	16.25	47.80	43.82	30.80	9.75	6.44%
YoY %	-27.59%	-8.98%	-66.00%	9.08%	42.27%	215.90%	-	-
Horiz. %	109.85%	151.69%	166.67%	490.26%	449.44%	315.90%	100.00%	-
EY	9.33	6.76	6.15	2.09	2.28	3.25	10.26	-6.12%
YoY %	38.02%	9.92%	194.26%	-8.33%	-29.85%	-68.32%	-	-
Horiz. %	90.94%	65.89%	59.94%	20.37%	22.22%	31.68%	100.00%	-
DY	3.81	3.86	0.00	1.16	1.79	2.60	0.00	-
YoY %	-1.30%	0.00%	0.00%	-35.20%	-31.15%	0.00%	-	-
Horiz. %	146.54%	148.46%	0.00%	44.62%	68.85%	100.00%	-	-
P/NAPS	0.69	1.04	0.98	1.77	1.53	1.58	0.59	10.97%
YoY %	-33.65%	6.12%	-44.63%	15.69%	-3.16%	167.80%	-	-
Horiz. %	116.95%	176.27%	166.10%	300.00%	259.32%	267.80%	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