[KPS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	439,980	434,969	532,500	397,916	345,069	262,985	255,456	43.54%
YoY %	1.15%	-18.32%	33.82%	15.31%	31.21%	2.95%	-	-
Horiz. %	172.23%	170.27%	208.45%	155.77%	135.08%	102.95%	100.00%	-
PBT	67,764	96,286	112,868	108,184	116,810	67,548	74,092	-5.76%
YoY %	-29.62%	-14.69%	4.33%	-7.38%	72.93%	-8.83%	-	-
Horiz. %	91.46%	129.95%	152.33%	146.01%	157.66%	91.17%	100.00%	-
Tax	-21,075	-13,014	-13,810	-8,444	11,145	1,181	-18,794	7.91%
YoY %	-61.94%	5.76%	-63.55%	-175.76%	843.69%	106.28%	-	-
Horiz. %	112.14%	69.25%	73.48%	44.93%	-59.30%	-6.28%	100.00%	-
NP	46,689	83,272	99,058	99,740	127,955	68,729	55,298	-10.64%
YoY %	-43.93%	-15.94%	-0.68%	-22.05%	86.17%	24.29%	-	-
Horiz. %	84.43%	150.59%	179.13%	180.37%	231.39%	124.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,887	74,086	80,536	80,952	72,224	58,020	46,338	5.02%
YoY %	-32.66%	-8.01%	-0.51%	12.08%	24.48%	25.21%	-	-
Horiz. %	107.66%	159.88%	173.80%	174.70%	155.86%	125.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.10%	13.52%	12.24%	7.81%	-9.54%	-1.75%	25.37%	-
YoY %	130.03%	10.46%	56.72%	181.87%	-445.14%	-106.90%	-	-
Horiz. %	122.59%	53.29%	48.25%	30.78%	-37.60%	-6.90%	100.00%	-
Total Cost	393,291	351,697	433,442	298,176	217,114	194,256	200,158	56.68%
YoY %	11.83%	-18.86%	45.36%	37.34%	11.77%	-2.95%	-	-
Horiz. %	196.49%	175.71%	216.55%	148.97%	108.47%	97.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,067,745	950,474	952,666	960,400	970,794	946,809	917,303	10.62%
YoY %	12.34%	-0.23%	-0.81%	-1.07%	2.53%	3.22%	-	-
Horiz. %	116.40%	103.62%	103.86%	104.70%	105.83%	103.22%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	19,152	25,345	38,106	-	19,035	25,503	37,826	-36.39%
YoY %	-24.43%	-33.49%	0.00%	-	-25.36%	-32.58%	-	-
Horiz. %	50.63%	67.00%	100.74%	-	50.32%	67.42%	100.00%	-
Div Payout %	38.39%	34.21%	47.32%	-	26.36%	43.96%	81.63%	-
YoY %	12.22%	-27.70%	0.00%	-	-40.04%	-46.15%	-	-
Horiz. %	47.03%	41.91%	57.97%	-	32.29%	53.85%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	1,067,745	950,474	952,666	960,400	970,794	946,809	917,303	10.62%
YoY %	12.34%	-0.23%	-0.81%	-1.07%	2.53%	3.22%	-	-
Horiz. %	116.40%	103.62%	103.86%	104.70%	105.83%	103.22%	100.00%	-
NOSH	478,809	475,237	476,333	480,200	475,879	478,186	472,836	0.83%
YoY %	0.75%	-0.23%	-0.81%	0.91%	-0.48%	1.13%	-	-
Horiz. %	101.26%	100.51%	100.74%	101.56%	100.64%	101.13%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	10.61%	19.14%	18.60%	25.07%	37.08%	26.13%	21.65%	-
YoY %	-44.57%	2.90%	-25.81%	-32.39%	41.91%	20.69%	-	-
Horiz. %	49.01%	88.41%	85.91%	115.80%	171.27%	120.69%	100.00%	-
ROE	4.67%	7.79%	8.45%	8.43%	7.44%	6.13%	5.05%	-
YoY %	-40.05%	-7.81%	0.24%	13.31%	21.37%	21.39%	-	-
Horiz. %	92.48%	154.26%	167.33%	166.93%	147.33%	121.39%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	91.89	91.53	111.79	82.86	72.51	55.00	54.03	42.34%
YoY %	0.39%	-18.12%	34.91%	14.27%	31.84%	1.80%	-	-
Horiz. %	170.07%	169.41%	206.90%	153.36%	134.20%	101.80%	100.00%	-
EPS	10.50	15.60	17.00	17.20	15.20	12.13	9.80	4.69%
YoY %	-32.69%	-8.24%	-1.16%	13.16%	25.31%	23.78%	-	-
Horiz. %	107.14%	159.18%	173.47%	175.51%	155.10%	123.78%	100.00%	-
DPS	4.00	5.33	8.00	0.00	4.00	5.33	8.00	-36.92%
YoY %	-24.95%	-33.38%	0.00%	0.00%	-24.95%	-33.38%	-	-
Horiz. %	50.00%	66.62%	100.00%	0.00%	50.00%	66.62%	100.00%	-
NAPS	2.23	2.00	2.00	2.00	2.04	1.98	1.94	9.70%
YoY %	11.50%	0.00%	0.00%	-1.96%	3.03%	2.06%	-	-
Horiz. %	114.95%	103.09%	103.09%	103.09%	105.15%	102.06%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 480,200
RPS	81.87	80.94	99.09	74.05	64.21	48.94	47.54	43.53%
YoY %	1.15%	-18.32%	33.81%	15.32%	31.20%	2.94%	-	-
Horiz. %	172.21%	170.26%	208.44%	155.76%	135.07%	102.94%	100.00%	-
EPS	9.28	13.79	14.99	15.06	13.44	10.80	8.62	5.02%
YoY %	-32.70%	-8.01%	-0.46%	12.05%	24.44%	25.29%	-	-
Horiz. %	107.66%	159.98%	173.90%	174.71%	155.92%	125.29%	100.00%	-
DPS	3.56	4.72	7.09	0.00	3.54	4.75	7.04	-36.44%
YoY %	-24.58%	-33.43%	0.00%	0.00%	-25.47%	-32.53%	-	-
Horiz. %	50.57%	67.05%	100.71%	0.00%	50.28%	67.47%	100.00%	-
NAPS	1.9869	1.7687	1.7728	1.7872	1.8065	1.7619	1.707	10.62%
YoY %	12.34%	-0.23%	-0.81%	-1.07%	2.53%	3.22%	-	-
Horiz. %	116.40%	103.61%	103.85%	104.70%	105.83%	103.22%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.35	1.40	1.33	1.44	1.38	1.74	2.11	-
P/RPS	1.47	1.53	1.19	1.74	1.90	3.16	3.91	-47.81%
YoY %	-3.92%	28.57%	-31.61%	-8.42%	-39.87%	-19.18%	-	-
Horiz. %	37.60%	39.13%	30.43%	44.50%	48.59%	80.82%	100.00%	-
P/EPS	12.96	8.98	7.87	8.54	9.09	14.34	21.53	-28.64%
YoY %	44.32%	14.10%	-7.85%	-6.05%	-36.61%	-33.40%	-	-
Horiz. %	60.20%	41.71%	36.55%	39.67%	42.22%	66.60%	100.00%	-
EY	7.72	11.14	12.71	11.71	11.00	6.97	4.64	40.28%
YoY %	-30.70%	-12.35%	8.54%	6.45%	57.82%	50.22%	-	-
Horiz. %	166.38%	240.09%	273.92%	252.37%	237.07%	150.22%	100.00%	-
DY	2.96	3.81	6.02	0.00	2.90	3.07	3.79	-15.15%
YoY %	-22.31%	-36.71%	0.00%	0.00%	-5.54%	-19.00%	-	-
Horiz. %	78.10%	100.53%	158.84%	0.00%	76.52%	81.00%	100.00%	-
P/NAPS	0.61	0.70	0.67	0.72	0.68	0.88	1.09	-32.01%
YoY %	-12.86%	4.48%	-6.94%	5.88%	-22.73%	-19.27%	-	-
Horiz. %	55.96%	64.22%	61.47%	66.06%	62.39%	80.73%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	29/11/10	25/08/10	27/05/10	25/02/10	25/11/09	28/08/09	-
Price	1.26	1.33	1.34	1.25	1.38	1.48	1.86	-
P/RPS	1.37	1.45	1.20	1.51	1.90	2.69	3.44	-45.77%
YoY %	-5.52%	20.83%	-20.53%	-20.53%	-29.37%	-21.80%	-	-
Horiz. %	39.83%	42.15%	34.88%	43.90%	55.23%	78.20%	100.00%	-
P/EPS	12.09	8.53	7.93	7.41	9.09	12.20	18.98	-25.90%
YoY %	41.74%	7.57%	7.02%	-18.48%	-25.49%	-35.72%	-	-
Horiz. %	63.70%	44.94%	41.78%	39.04%	47.89%	64.28%	100.00%	-
EY	8.27	11.72	12.62	13.49	11.00	8.20	5.27	34.92%
YoY %	-29.44%	-7.13%	-6.45%	22.64%	34.15%	55.60%	-	-
Horiz. %	156.93%	222.39%	239.47%	255.98%	208.73%	155.60%	100.00%	-
DY	3.17	4.01	5.97	0.00	2.90	3.60	4.30	-18.34%
YoY %	-20.95%	-32.83%	0.00%	0.00%	-19.44%	-16.28%	-	-
Horiz. %	73.72%	93.26%	138.84%	0.00%	67.44%	83.72%	100.00%	-
P/NAPS	0.57	0.67	0.67	0.63	0.68	0.75	0.96	-29.28%
YoY %	-14.93%	0.00%	6.35%	-7.35%	-9.33%	-21.88%	-	-
Horiz. %	59.38%	69.79%	69.79%	65.62%	70.83%	78.12%	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