[KPS] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	271,818	184,857	82,613	378,649	279,698	191,899	74,776	136.23%
YoY %	47.04%	123.76%	-78.18%	35.38%	45.75%	156.63%	-	-
Horiz. %	363.51%	247.21%	110.48%	506.38%	374.05%	256.63%	100.00%	-
PBT	38,332	27,344	16,228	28,295	30,507	26,254	23,884	37.03%
YoY %	40.18%	68.50%	-42.65%	-7.25%	16.20%	9.92%	-	-
Horiz. %	160.49%	114.49%	67.95%	118.47%	127.73%	109.92%	100.00%	-
Tax	-15,853	-7,405	-1,739	-10,073	-5,262	-7,048	-5,245	108.90%
YoY %	-114.09%	-325.82%	82.74%	-91.43%	25.34%	-34.38%	-	-
Horiz. %	302.25%	141.18%	33.16%	192.05%	100.32%	134.38%	100.00%	-
NP	22,479	19,939	14,489	18,222	25,245	19,206	18,639	13.28%
YoY %	12.74%	37.61%	-20.49%	-27.82%	31.44%	3.04%	-	-
Horiz. %	120.60%	106.97%	77.73%	97.76%	135.44%	103.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,493	21,374	13,087	18,807	25,909	19,206	15,930	25.83%
YoY %	5.24%	63.32%	-30.41%	-27.41%	34.90%	20.56%	-	-
Horiz. %	141.20%	134.17%	82.15%	118.06%	162.64%	120.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.36%	27.08%	10.72%	35.60%	17.25%	26.85%	21.96%	-
YoY %	52.73%	152.61%	-69.89%	106.38%	-35.75%	22.27%	-	-
Horiz. %	188.34%	123.32%	48.82%	162.11%	78.55%	122.27%	100.00%	-
Total Cost	249,339	164,918	68,124	360,427	254,453	172,693	56,137	169.96%
YoY %	51.19%	142.09%	-81.10%	41.65%	47.34%	207.63%	-	-
Horiz. %	444.16%	293.78%	121.35%	642.05%	453.27%	307.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	860,026	833,586	863,742	842,527	734,088	705,611	731,918	11.34%
YoY %	3.17%	-3.49%	2.52%	14.77%	4.04%	-3.59%	-	-
Horiz. %	117.50%	113.89%	118.01%	115.11%	100.30%	96.41%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	17,641	17,099	-	13,028	12,954	12,525	-	-
YoY %	3.17%	0.00%	-	0.57%	3.43%	0.00%	-	-
Horiz. %	140.85%	136.52%	-	104.02%	103.43%	100.00%	-	-
Div Payout %	78.43%	80.00%	-	69.28%	50.00%	65.22%	-	-
YoY %	-1.96%	0.00%	-	38.56%	-23.34%	0.00%	-	-
Horiz. %	120.25%	122.66%	-	106.23%	76.66%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	860,026	833,586	863,742	842,527	734,088	705,611	731,918	11.34%
YoY %	3.17%	-3.49%	2.52%	14.77%	4.04%	-3.59%	-	-
Horiz. %	117.50%	113.89%	118.01%	115.11%	100.30%	96.41%	100.00%	-
NOSH	441,039	427,480	436,233	434,292	431,816	417,521	430,540	1.61%
YoY %	3.17%	-2.01%	0.45%	0.57%	3.42%	-3.02%	-	-
Horiz. %	102.44%	99.29%	101.32%	100.87%	100.30%	96.98%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	8.27%	10.79%	17.54%	4.81%	9.03%	10.01%	24.93%	-
YoY %	-23.35%	-38.48%	264.66%	-46.73%	-9.79%	-59.85%	-	-
Horiz. %	33.17%	43.28%	70.36%	19.29%	36.22%	40.15%	100.00%	-
ROE	2.62%	2.56%	1.52%	2.23%	3.53%	2.72%	2.18%	-
YoY %	2.34%	68.42%	-31.84%	-36.83%	29.78%	24.77%	-	-
Horiz. %	120.18%	117.43%	69.72%	102.29%	161.93%	124.77%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	61.63	43.24	18.94	87.19	64.77	45.96	17.37	132.44%
YoY %	42.53%	128.30%	-78.28%	34.61%	40.93%	164.59%	-	-
Horiz. %	354.81%	248.93%	109.04%	501.96%	372.88%	264.59%	100.00%	-
EPS	5.10	5.00	3.00	4.40	6.00	4.60	3.70	23.83%
YoY %	2.00%	66.67%	-31.82%	-26.67%	30.43%	24.32%	-	-
Horiz. %	137.84%	135.14%	81.08%	118.92%	162.16%	124.32%	100.00%	-
DPS	4.00	4.00	0.00	3.00	3.00	3.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	0.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.95	1.95	1.98	1.94	1.70	1.69	1.70	9.56%
YoY %	0.00%	-1.52%	2.06%	14.12%	0.59%	-0.59%	-	-
Horiz. %	114.71%	114.71%	116.47%	114.12%	100.00%	99.41%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 426,421
RPS	50.58	34.40	15.37	70.46	52.05	35.71	13.91	136.27%
YoY %	47.03%	123.81%	-78.19%	35.37%	45.76%	156.72%	-	-
Horiz. %	363.62%	247.30%	110.50%	506.54%	374.19%	256.72%	100.00%	-
EPS	4.19	3.98	2.44	3.50	4.82	3.57	2.96	26.04%
YoY %	5.28%	63.11%	-30.29%	-27.39%	35.01%	20.61%	-	-
Horiz. %	141.55%	134.46%	82.43%	118.24%	162.84%	120.61%	100.00%	-
DPS	3.28	3.18	0.00	2.42	2.41	2.33	0.00	-
YoY %	3.14%	0.00%	0.00%	0.41%	3.43%	0.00%	-	-
Horiz. %	140.77%	136.48%	0.00%	103.86%	103.43%	100.00%	-	-
NAPS	1.6004	1.5512	1.6073	1.5678	1.366	1.313	1.362	11.34%
YoY %	3.17%	-3.49%	2.52%	14.77%	4.04%	-3.60%	-	-
Horiz. %	117.50%	113.89%	118.01%	115.11%	100.29%	96.40%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	3.28	1.71	1.22	0.43	0.46	0.47	0.50	-
P/RPS	5.32	3.95	6.44	0.49	0.71	1.02	2.88	50.49%
YoY %	34.68%	-38.66%	1,214.29%	-30.99%	-30.39%	-64.58%	-	-
Horiz. %	184.72%	137.15%	223.61%	17.01%	24.65%	35.42%	100.00%	-
P/EPS	64.31	34.20	40.67	9.93	7.67	10.22	13.51	182.70%
YoY %	88.04%	-15.91%	309.57%	29.47%	-24.95%	-24.35%	-	-
Horiz. %	476.02%	253.15%	301.04%	73.50%	56.77%	75.65%	100.00%	-
EY	1.55	2.92	2.46	10.07	13.04	9.79	7.40	-64.69%
YoY %	-46.92%	18.70%	-75.57%	-22.78%	33.20%	32.30%	-	-
Horiz. %	20.95%	39.46%	33.24%	136.08%	176.22%	132.30%	100.00%	-
DY	1.22	2.34	0.00	6.98	6.52	6.38	0.00	-
YoY %	-47.86%	0.00%	0.00%	7.06%	2.19%	0.00%	-	-
Horiz. %	19.12%	36.68%	0.00%	109.40%	102.19%	100.00%	-	-
P/NAPS	1.68	0.88	0.62	0.22	0.27	0.28	0.29	222.21%
YoY %	90.91%	41.94%	181.82%	-18.52%	-3.57%	-3.45%	-	-
Horiz. %	579.31%	303.45%	213.79%	75.86%	93.10%	96.55%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/07	30/08/07	31/05/07	28/02/07	29/11/06	30/08/06	13/06/06	-
Price	2.98	3.08	1.17	0.61	0.45	0.50	0.47	-
P/RPS	4.84	7.12	6.18	0.70	0.69	1.09	2.71	47.15%
YoY %	-32.02%	15.21%	782.86%	1.45%	-36.70%	-59.78%	-	-
Horiz. %	178.60%	262.73%	228.04%	25.83%	25.46%	40.22%	100.00%	-
P/EPS	58.43	61.60	39.00	14.09	7.50	10.87	12.70	176.36%
YoY %	-5.15%	57.95%	176.79%	87.87%	-31.00%	-14.41%	-	-
Horiz. %	460.08%	485.04%	307.09%	110.94%	59.06%	85.59%	100.00%	-
EY	1.71	1.62	2.56	7.10	13.33	9.20	7.87	-63.82%
YoY %	5.56%	-36.72%	-63.94%	-46.74%	44.89%	16.90%	-	-
Horiz. %	21.73%	20.58%	32.53%	90.22%	169.38%	116.90%	100.00%	-
DY	1.34	1.30	0.00	4.92	6.67	6.00	0.00	-
YoY %	3.08%	0.00%	0.00%	-26.24%	11.17%	0.00%	-	-
Horiz. %	22.33%	21.67%	0.00%	82.00%	111.17%	100.00%	-	-
P/NAPS	1.53	1.58	0.59	0.31	0.26	0.30	0.28	209.91%
YoY %	-3.16%	167.80%	90.32%	19.23%	-13.33%	7.14%	-	-
Horiz. %	546.43%	564.29%	210.71%	110.71%	92.86%	107.14%	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