[KPS] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	425,602	362,424	369,714	330,452	378,649	372,930	383,798	7.11%
YoY %	17.43%	-1.97%	11.88%	-12.73%	1.53%	-2.83%	-	-
Horiz. %	110.89%	94.43%	96.33%	86.10%	98.66%	97.17%	100.00%	-
PBT	61,305	51,109	54,688	64,912	28,295	40,676	52,508	10.84%
YoY %	19.95%	-6.54%	-15.75%	129.41%	-30.44%	-22.53%	-	-
Horiz. %	116.75%	97.34%	104.15%	123.62%	53.89%	77.47%	100.00%	-
Tax	-25,245	-21,137	-14,810	-6,956	-10,073	-7,016	-14,096	47.31%
YoY %	-19.44%	-42.72%	-112.91%	30.94%	-43.57%	50.23%	-	-
Horiz. %	179.09%	149.95%	105.07%	49.35%	71.46%	49.77%	100.00%	-
NP	36,060	29,972	39,878	57,956	18,222	33,660	38,412	-4.11%
YoY %	20.31%	-24.84%	-31.19%	218.06%	-45.86%	-12.37%	-	-
Horiz. %	93.88%	78.03%	103.82%	150.88%	47.44%	87.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,998	29,990	42,748	52,348	18,807	34,545	38,412	-11.43%
YoY %	6.70%	-29.84%	-18.34%	178.34%	-45.56%	-10.07%	-	-
Horiz. %	83.30%	78.07%	111.29%	136.28%	48.96%	89.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.18%	41.36%	27.08%	10.72%	35.60%	17.25%	26.85%	-
YoY %	-0.44%	52.73%	152.61%	-69.89%	106.38%	-35.75%	-	-
Horiz. %	153.37%	154.04%	100.86%	39.93%	132.59%	64.25%	100.00%	-
Total Cost	389,542	332,452	329,836	272,496	360,427	339,270	345,386	8.32%
YoY %	17.17%	0.79%	21.04%	-24.40%	6.24%	-1.77%	-	-
Horiz. %	112.78%	96.26%	95.50%	78.90%	104.35%	98.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	862,033	860,026	833,586	863,742	842,527	734,088	705,611	14.23%
YoY %	0.23%	3.17%	-3.49%	2.52%	14.77%	4.04%	-	-
Horiz. %	122.17%	121.88%	118.14%	122.41%	119.40%	104.04%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	17,682	23,522	34,198	-	13,028	17,272	25,051	-20.67%
YoY %	-24.83%	-31.22%	0.00%	-	-24.57%	-31.05%	-	-
Horiz. %	70.58%	93.90%	136.51%	-	52.01%	68.95%	100.00%	-
Div Payout %	55.26%	78.43%	80.00%	-	69.28%	50.00%	65.22%	-
YoY %	-29.54%	-1.96%	0.00%	-	38.56%	-23.34%	-	-
Horiz. %	84.73%	120.25%	122.66%	-	106.23%	76.66%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	862,033	860,026	833,586	863,742	842,527	734,088	705,611	14.23%
YoY %	0.23%	3.17%	-3.49%	2.52%	14.77%	4.04%	-	-
Horiz. %	122.17%	121.88%	118.14%	122.41%	119.40%	104.04%	100.00%	-
NOSH	442,068	441,039	427,480	436,233	434,292	431,816	417,521	3.87%
YoY %	0.23%	3.17%	-2.01%	0.45%	0.57%	3.42%	-	-
Horiz. %	105.88%	105.63%	102.39%	104.48%	104.02%	103.42%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	8.47%	8.27%	10.79%	17.54%	4.81%	9.03%	10.01%	-
YoY %	2.42%	-23.35%	-38.48%	264.66%	-46.73%	-9.79%	-	-
Horiz. %	84.62%	82.62%	107.79%	175.22%	48.05%	90.21%	100.00%	-
ROE	3.71%	3.49%	5.13%	6.06%	2.23%	4.71%	5.44%	-
YoY %	6.30%	-31.97%	-15.35%	171.75%	-52.65%	-13.42%	-	-
Horiz. %	68.20%	64.15%	94.30%	111.40%	40.99%	86.58%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	96.28	82.18	86.49	75.75	87.19	86.36	91.92	3.12%
YoY %	17.16%	-4.98%	14.18%	-13.12%	0.96%	-6.05%	-	-
Horiz. %	104.74%	89.40%	94.09%	82.41%	94.85%	93.95%	100.00%	-
EPS	7.20	6.80	10.00	12.00	4.40	8.00	9.20	-15.03%
YoY %	5.88%	-32.00%	-16.67%	172.73%	-45.00%	-13.04%	-	-
Horiz. %	78.26%	73.91%	108.70%	130.43%	47.83%	86.96%	100.00%	-
DPS	4.00	5.33	8.00	0.00	3.00	4.00	6.00	-23.62%
YoY %	-24.95%	-33.38%	0.00%	0.00%	-25.00%	-33.33%	-	-
Horiz. %	66.67%	88.83%	133.33%	0.00%	50.00%	66.67%	100.00%	-
NAPS	1.95	1.95	1.95	1.98	1.94	1.70	1.69	9.98%
YoY %	0.00%	0.00%	-1.52%	2.06%	14.12%	0.59%	-	-
Horiz. %	115.38%	115.38%	115.38%	117.16%	114.79%	100.59%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 436,233
RPS	77.40	65.91	67.24	60.10	68.86	67.82	69.80	7.11%
YoY %	17.43%	-1.98%	11.88%	-12.72%	1.53%	-2.84%	-	-
Horiz. %	110.89%	94.43%	96.33%	86.10%	98.65%	97.16%	100.00%	-
EPS	5.82	5.45	7.77	9.52	3.42	6.28	6.99	-11.46%
YoY %	6.79%	-29.86%	-18.38%	178.36%	-45.54%	-10.16%	-	-
Horiz. %	83.26%	77.97%	111.16%	136.19%	48.93%	89.84%	100.00%	-
DPS	3.22	4.28	6.22	0.00	2.37	3.14	4.56	-20.65%
YoY %	-24.77%	-31.19%	0.00%	0.00%	-24.52%	-31.14%	-	-
Horiz. %	70.61%	93.86%	136.40%	0.00%	51.97%	68.86%	100.00%	-
NAPS	1.5677	1.5641	1.516	1.5708	1.5323	1.3351	1.2833	14.23%
YoY %	0.23%	3.17%	-3.49%	2.51%	14.77%	4.04%	-	-
Horiz. %	122.16%	121.88%	118.13%	122.40%	119.40%	104.04%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.86	3.28	1.71	1.22	0.43	0.46	0.47	-
P/RPS	2.97	3.99	1.98	1.61	0.49	0.53	0.51	222.64%
YoY %	-25.56%	101.52%	22.98%	228.57%	-7.55%	3.92%	-	-
Horiz. %	582.35%	782.35%	388.24%	315.69%	96.08%	103.92%	100.00%	-
P/EPS	39.51	48.24	17.10	10.17	9.93	5.75	5.11	289.55%
YoY %	-18.10%	182.11%	68.14%	2.42%	72.70%	12.52%	-	-
Horiz. %	773.19%	944.03%	334.64%	199.02%	194.32%	112.52%	100.00%	-
EY	2.53	2.07	5.85	9.84	10.07	17.39	19.57	-74.33%
YoY %	22.22%	-64.62%	-40.55%	-2.28%	-42.09%	-11.14%	-	-
Horiz. %	12.93%	10.58%	29.89%	50.28%	51.46%	88.86%	100.00%	-
DY	1.40	1.63	4.68	0.00	6.98	8.70	12.77	-77.00%
YoY %	-14.11%	-65.17%	0.00%	0.00%	-19.77%	-31.87%	-	-
Horiz. %	10.96%	12.76%	36.65%	0.00%	54.66%	68.13%	100.00%	-
P/NAPS	1.47	1.68	0.88	0.62	0.22	0.27	0.28	201.15%
YoY %	-12.50%	90.91%	41.94%	181.82%	-18.52%	-3.57%	-	-
Horiz. %	525.00%	600.00%	314.29%	221.43%	78.57%	96.43%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	29/11/07	30/08/07	31/05/07	28/02/07	29/11/06	30/08/06	-
Price	3.46	2.98	3.08	1.17	0.61	0.45	0.50	-
P/RPS	3.59	3.63	3.56	1.54	0.70	0.52	0.54	252.34%
YoY %	-1.10%	1.97%	131.17%	120.00%	34.62%	-3.70%	-	-
Horiz. %	664.81%	672.22%	659.26%	285.19%	129.63%	96.30%	100.00%	-
P/EPS	47.80	43.82	30.80	9.75	14.09	5.63	5.43	324.65%
YoY %	9.08%	42.27%	215.90%	-30.80%	150.27%	3.68%	-	-
Horiz. %	880.29%	807.00%	567.22%	179.56%	259.48%	103.68%	100.00%	-
EY	2.09	2.28	3.25	10.26	7.10	17.78	18.40	-76.45%
YoY %	-8.33%	-29.85%	-68.32%	44.51%	-60.07%	-3.37%	-	-
Horiz. %	11.36%	12.39%	17.66%	55.76%	38.59%	96.63%	100.00%	-
DY	1.16	1.79	2.60	0.00	4.92	8.89	12.00	-78.84%
YoY %	-35.20%	-31.15%	0.00%	0.00%	-44.66%	-25.92%	-	-
Horiz. %	9.67%	14.92%	21.67%	0.00%	41.00%	74.08%	100.00%	-
P/NAPS	1.77	1.53	1.58	0.59	0.31	0.26	0.30	225.45%
YoY %	15.69%	-3.16%	167.80%	90.32%	19.23%	-13.33%	-	-
Horiz. %	590.00%	510.00%	526.67%	196.67%	103.33%	86.67%	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