[KPS] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	97,970	425,602	271,818	184,857	82,613	378,649	279,698	-50.27%
YoY %	-76.98%	56.58%	47.04%	123.76%	-78.18%	35.38%	-	-
Horiz. %	35.03%	152.16%	97.18%	66.09%	29.54%	135.38%	100.00%	-
PBT	22,443	61,305	38,332	27,344	16,228	28,295	30,507	-18.49%
YoY %	-63.39%	59.93%	40.18%	68.50%	-42.65%	-7.25%	-	-
Horiz. %	73.57%	200.95%	125.65%	89.63%	53.19%	92.75%	100.00%	-
Tax	-5,599	-25,245	-15,853	-7,405	-1,739	-10,073	-5,262	4.22%
YoY %	77.82%	-59.24%	-114.09%	-325.82%	82.74%	-91.43%	-	-
Horiz. %	106.40%	479.76%	301.27%	140.73%	33.05%	191.43%	100.00%	-
NP	16,844	36,060	22,479	19,939	14,489	18,222	25,245	-23.62%
YoY %	-53.29%	60.42%	12.74%	37.61%	-20.49%	-27.82%	-	-
Horiz. %	66.72%	142.84%	89.04%	78.98%	57.39%	72.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,016	31,998	22,493	21,374	13,087	18,807	25,909	-33.58%
YoY %	-56.20%	42.26%	5.24%	63.32%	-30.41%	-27.41%	-	-
Horiz. %	54.10%	123.50%	86.82%	82.50%	50.51%	72.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.95%	41.18%	41.36%	27.08%	10.72%	35.60%	17.25%	-
YoY %	-39.41%	-0.44%	52.73%	152.61%	-69.89%	106.38%	-	-
Horiz. %	144.64%	238.72%	239.77%	156.99%	62.14%	206.38%	100.00%	-
Total Cost	81,126	389,542	249,339	164,918	68,124	360,427	254,453	-53.29%
YoY %	-79.17%	56.23%	51.19%	142.09%	-81.10%	41.65%	-	-
Horiz. %	31.88%	153.09%	97.99%	64.81%	26.77%	141.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	925,056	862,033	860,026	833,586	863,742	842,527	734,088	16.65%
YoY %	7.31%	0.23%	3.17%	-3.49%	2.52%	14.77%	-	-
Horiz. %	126.01%	117.43%	117.16%	113.55%	117.66%	114.77%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	17,682	17,641	17,099	-	13,028	12,954	-
YoY %	-	0.23%	3.17%	0.00%	-	0.57%	-	-
Horiz. %	-	136.50%	136.18%	132.00%	-	100.57%	100.00%	-
Div Payout %	-	55.26%	78.43%	80.00%	-	69.28%	50.00%	-
YoY %	-	-29.54%	-1.96%	0.00%	-	38.56%	-	-
Horiz. %	-	110.52%	156.86%	160.00%	-	138.56%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	925,056	862,033	860,026	833,586	863,742	842,527	734,088	16.65%
YoY %	7.31%	0.23%	3.17%	-3.49%	2.52%	14.77%	-	-
Horiz. %	126.01%	117.43%	117.16%	113.55%	117.66%	114.77%	100.00%	-
NOSH	467,200	442,068	441,039	427,480	436,233	434,292	431,816	5.38%
YoY %	5.69%	0.23%	3.17%	-2.01%	0.45%	0.57%	-	-
Horiz. %	108.19%	102.37%	102.14%	99.00%	101.02%	100.57%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	17.19%	8.47%	8.27%	10.79%	17.54%	4.81%	9.03%	-
YoY %	102.95%	2.42%	-23.35%	-38.48%	264.66%	-46.73%	-	-
Horiz. %	190.37%	93.80%	91.58%	119.49%	194.24%	53.27%	100.00%	-
ROE	1.52%	3.71%	2.62%	2.56%	1.52%	2.23%	3.53%	-
YoY %	-59.03%	41.60%	2.34%	68.42%	-31.84%	-36.83%	-	-
Horiz. %	43.06%	105.10%	74.22%	72.52%	43.06%	63.17%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	20.97	96.28	61.63	43.24	18.94	87.19	64.77	-52.81%
YoY %	-78.22%	56.22%	42.53%	128.30%	-78.28%	34.61%	-	-
Horiz. %	32.38%	148.65%	95.15%	66.76%	29.24%	134.61%	100.00%	-
EPS	3.00	7.20	5.10	5.00	3.00	4.40	6.00	-36.97%
YoY %	-58.33%	41.18%	2.00%	66.67%	-31.82%	-26.67%	-	-
Horiz. %	50.00%	120.00%	85.00%	83.33%	50.00%	73.33%	100.00%	-
DPS	0.00	4.00	4.00	4.00	0.00	3.00	3.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	133.33%	133.33%	133.33%	0.00%	100.00%	100.00%	-
NAPS	1.98	1.95	1.95	1.95	1.98	1.94	1.70	10.68%
YoY %	1.54%	0.00%	0.00%	-1.52%	2.06%	14.12%	-	-
Horiz. %	116.47%	114.71%	114.71%	114.71%	116.47%	114.12%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 436,157
RPS	18.23	79.20	50.58	34.40	15.37	70.46	52.05	-50.28%
YoY %	-76.98%	56.58%	47.03%	123.81%	-78.19%	35.37%	-	-
Horiz. %	35.02%	152.16%	97.18%	66.09%	29.53%	135.37%	100.00%	-
EPS	2.61	5.95	4.19	3.98	2.44	3.50	4.82	-33.54%
YoY %	-56.13%	42.00%	5.28%	63.11%	-30.29%	-27.39%	-	-
Horiz. %	54.15%	123.44%	86.93%	82.57%	50.62%	72.61%	100.00%	-
DPS	0.00	3.29	3.28	3.18	0.00	2.42	2.41	-
YoY %	0.00%	0.30%	3.14%	0.00%	0.00%	0.41%	-	-
Horiz. %	0.00%	136.51%	136.10%	131.95%	0.00%	100.41%	100.00%	-
NAPS	1.7214	1.6041	1.6004	1.5512	1.6073	1.5678	1.366	16.65%
YoY %	7.31%	0.23%	3.17%	-3.49%	2.52%	14.77%	-	-
Horiz. %	126.02%	117.43%	117.16%	113.56%	117.66%	114.77%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	1.74	2.86	3.28	1.71	1.22	0.43	0.46	-
P/RPS	8.30	2.97	5.32	3.95	6.44	0.49	0.71	414.31%
YoY %	179.46%	-44.17%	34.68%	-38.66%	1,214.29%	-30.99%	-	-
Horiz. %	1,169.01%	418.31%	749.30%	556.34%	907.04%	69.01%	100.00%	-
P/EPS	58.00	39.51	64.31	34.20	40.67	9.93	7.67	284.78%
YoY %	46.80%	-38.56%	88.04%	-15.91%	309.57%	29.47%	-	-
Horiz. %	756.19%	515.12%	838.46%	445.89%	530.25%	129.47%	100.00%	-
EY	1.72	2.53	1.55	2.92	2.46	10.07	13.04	-74.05%
YoY %	-32.02%	63.23%	-46.92%	18.70%	-75.57%	-22.78%	-	-
Horiz. %	13.19%	19.40%	11.89%	22.39%	18.87%	77.22%	100.00%	-
DY	0.00	1.40	1.22	2.34	0.00	6.98	6.52	-
YoY %	0.00%	14.75%	-47.86%	0.00%	0.00%	7.06%	-	-
Horiz. %	0.00%	21.47%	18.71%	35.89%	0.00%	107.06%	100.00%	-
P/NAPS	0.88	1.47	1.68	0.88	0.62	0.22	0.27	119.66%
YoY %	-40.14%	-12.50%	90.91%	41.94%	181.82%	-18.52%	-	-
Horiz. %	325.93%	544.44%	622.22%	325.93%	229.63%	81.48%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	29/02/08	29/11/07	30/08/07	31/05/07	28/02/07	29/11/06	-
Price	1.95	3.46	2.98	3.08	1.17	0.61	0.45	-
P/RPS	9.30	3.59	4.84	7.12	6.18	0.70	0.69	465.46%
YoY %	159.05%	-25.83%	-32.02%	15.21%	782.86%	1.45%	-	-
Horiz. %	1,347.83%	520.29%	701.45%	1,031.88%	895.65%	101.45%	100.00%	-
P/EPS	65.00	47.80	58.43	61.60	39.00	14.09	7.50	321.37%
YoY %	35.98%	-18.19%	-5.15%	57.95%	176.79%	87.87%	-	-
Horiz. %	866.67%	637.33%	779.07%	821.33%	520.00%	187.87%	100.00%	-
EY	1.54	2.09	1.71	1.62	2.56	7.10	13.33	-76.24%
YoY %	-26.32%	22.22%	5.56%	-36.72%	-63.94%	-46.74%	-	-
Horiz. %	11.55%	15.68%	12.83%	12.15%	19.20%	53.26%	100.00%	-
DY	0.00	1.16	1.34	1.30	0.00	4.92	6.67	-
YoY %	0.00%	-13.43%	3.08%	0.00%	0.00%	-26.24%	-	-
Horiz. %	0.00%	17.39%	20.09%	19.49%	0.00%	73.76%	100.00%	-
P/NAPS	0.98	1.77	1.53	1.58	0.59	0.31	0.26	142.00%
YoY %	-44.63%	15.69%	-3.16%	167.80%	90.32%	19.23%	-	-
Horiz. %	376.92%	680.77%	588.46%	607.69%	226.92%	119.23%	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