[KPS] QoQ TTM 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
TTM Result
Revenue	440,959	425,602	370,769	371,607	386,486	378,649	427,974	2.01%
YoY %	3.61%	14.79%	-0.23%	-3.85%	2.07%	-11.53%	-	-
Horiz. %	103.03%	99.45%	86.63%	86.83%	90.31%	88.47%	100.00%	-
PBT	67,520	61,305	36,119	29,384	20,638	28,294	-132,328	-
YoY %	10.14%	69.73%	22.92%	42.38%	-27.06%	121.38%	-	-
Horiz. %	-51.02%	-46.33%	-27.30%	-22.21%	-15.60%	-21.38%	100.00%	-
Tax	-29,105	-25,245	-20,664	-10,430	-6,567	-10,073	-4,958	225.06%
YoY %	-15.29%	-22.17%	-98.12%	-58.82%	34.81%	-103.17%	-	-
Horiz. %	587.03%	509.18%	416.78%	210.37%	132.45%	203.17%	100.00%	-
NP	38,415	36,060	15,455	18,954	14,071	18,221	-137,286	-
YoY %	6.53%	133.32%	-18.46%	34.70%	-22.78%	113.27%	-	-
Horiz. %	-27.98%	-26.27%	-11.26%	-13.81%	-10.25%	-13.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,927	31,998	15,392	20,268	15,965	18,808	-59,562	-
YoY %	2.90%	107.89%	-24.06%	26.95%	-15.12%	131.58%	-	-
Horiz. %	-55.28%	-53.72%	-25.84%	-34.03%	-26.80%	-31.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.11%	41.18%	57.21%	35.50%	31.82%	35.60%	-	-
YoY %	4.69%	-28.02%	61.15%	11.57%	-10.62%	0.00%	-	-
Horiz. %	121.10%	115.67%	160.70%	99.72%	89.38%	100.00%	-	-
Total Cost	402,544	389,542	355,314	352,653	372,415	360,428	565,260	-20.23%
YoY %	3.34%	9.63%	0.75%	-5.31%	3.33%	-36.24%	-	-
Horiz. %	71.21%	68.91%	62.86%	62.39%	65.88%	63.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	925,056	907,957	727,349	850,507	863,742	426,421	727,964	17.30%
YoY %	1.88%	24.83%	-14.48%	-1.53%	102.56%	-41.42%	-	-
Horiz. %	127.07%	124.73%	99.92%	116.83%	118.65%	58.58%	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	17,446	17,446	17,446	17,446	1,890	1,890	1,890	339.44%
YoY %	0.00%	0.00%	0.00%	823.07%	0.00%	0.00%	-	-
Horiz. %	923.07%	923.07%	923.07%	923.07%	100.00%	100.00%	100.00%	-
Div Payout %	52.98%	54.52%	113.35%	86.08%	11.84%	10.05%	0.00%	-
YoY %	-2.82%	-51.90%	31.68%	627.03%	17.81%	0.00%	-	-
Horiz. %	527.16%	542.49%	1,127.86%	856.52%	117.81%	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	907,957	727,349	850,507	863,742	426,421	727,964	17.30%
YoY %	1.88%	24.83%	-14.48%	-1.53%	102.56%	-41.42%	-	-
Horiz. %	127.07%	124.73%	99.92%	116.83%	118.65%	58.58%	100.00%	-
NOSH	467,200	465,619	372,999	436,157	436,233	426,421	428,214	5.97%
YoY %	0.34%	24.83%	-14.48%	-0.02%	2.30%	-0.42%	-	-
Horiz. %	109.10%	108.74%	87.11%	101.85%	101.87%	99.58%	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	8.71%	8.47%	4.17%	5.10%	3.64%	4.81%	-32.08%	-
YoY %	2.83%	103.12%	-18.24%	40.11%	-24.32%	114.99%	-	-
Horiz. %	-27.15%	-26.40%	-13.00%	-15.90%	-11.35%	-14.99%	100.00%	-
ROE	3.56%	3.52%	2.12%	2.38%	1.85%	4.41%	-8.18%	-
YoY %	1.14%	66.04%	-10.92%	28.65%	-58.05%	153.91%	-	-
Horiz. %	-43.52%	-43.03%	-25.92%	-29.10%	-22.62%	-53.91%	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	94.38	91.41	99.40	85.20	88.60	88.80	99.94	-3.74%
YoY %	3.25%	-8.04%	16.67%	-3.84%	-0.23%	-11.15%	-	-
Horiz. %	94.44%	91.46%	99.46%	85.25%	88.65%	88.85%	100.00%	-
EPS	7.05	6.87	4.13	4.65	3.66	4.41	-13.91	-
YoY %	2.62%	66.34%	-11.18%	27.05%	-17.01%	131.70%	-	-
Horiz. %	-50.68%	-49.39%	-29.69%	-33.43%	-26.31%	-31.70%	100.00%	-
DPS	3.73	3.75	4.68	4.00	0.43	0.44	0.44	315.21%
YoY %	-0.53%	-19.87%	17.00%	830.23%	-2.27%	0.00%	-	-
Horiz. %	847.73%	852.27%	1,063.64%	909.09%	97.73%	100.00%	100.00%	-
NAPS	1.98	1.95	1.95	1.95	1.98	1.00	1.70	10.68%
YoY %	1.54%	0.00%	0.00%	-1.52%	98.00%	-41.18%	-	-
Horiz. %	116.47%	114.71%	114.71%	114.71%	116.47%	58.82%	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	80.20	77.40	67.43	67.58	70.29	68.86	77.83	2.01%
YoY %	3.62%	14.79%	-0.22%	-3.86%	2.08%	-11.53%	-	-
Horiz. %	103.05%	99.45%	86.64%	86.83%	90.31%	88.47%	100.00%	-
EPS	5.99	5.82	2.80	3.69	2.90	3.42	-10.83	-
YoY %	2.92%	107.86%	-24.12%	27.24%	-15.20%	131.58%	-	-
Horiz. %	-55.31%	-53.74%	-25.85%	-34.07%	-26.78%	-31.58%	100.00%	-
DPS	3.17	3.17	3.17	3.17	0.34	0.34	0.34	342.38%
YoY %	0.00%	0.00%	0.00%	832.35%	0.00%	0.00%	-	-
Horiz. %	932.35%	932.35%	932.35%	932.35%	100.00%	100.00%	100.00%	-
NAPS	1.6824	1.6513	1.3228	1.5468	1.5708	0.7755	1.3239	17.30%
YoY %	1.88%	24.83%	-14.48%	-1.53%	102.55%	-41.42%	-	-
Horiz. %	127.08%	124.73%	99.92%	116.84%	118.65%	58.58%	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	1.84	3.13	3.30	2.01	1.38	0.48	0.46	151.77%
YoY %	-41.21%	-5.15%	64.18%	45.65%	187.50%	4.35%	-	-
Horiz. %	400.00%	680.43%	717.39%	436.96%	300.00%	104.35%	100.00%	-
P/EPS	24.69	41.62	79.49	36.80	33.34	9.75	-3.31	-
YoY %	-40.68%	-47.64%	116.01%	10.38%	241.95%	394.56%	-	-
Horiz. %	-745.92%	-1,257.40%	-2,401.51%	-1,111.78%	-1,007.25%	-294.56%	100.00%	-
EY	4.05	2.40	1.26	2.72	3.00	10.26	-30.24	-
YoY %	68.75%	90.48%	-53.68%	-9.33%	-70.76%	133.93%	-	-
Horiz. %	-13.39%	-7.94%	-4.17%	-8.99%	-9.92%	-33.93%	100.00%	-
DY	2.15	1.31	1.43	2.34	0.36	1.03	0.96	71.09%
YoY %	64.12%	-8.39%	-38.89%	550.00%	-65.05%	7.29%	-	-
Horiz. %	223.96%	136.46%	148.96%	243.75%	37.50%	107.29%	100.00%	-
P/NAPS	0.88	1.47	1.68	0.88	0.62	0.43	0.27	119.66%
YoY %	-40.14%	-12.50%	90.91%	41.94%	44.19%	59.26%	-	-
Horiz. %	325.93%	544.44%	622.22%	325.93%	229.63%	159.26%	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	2.07	3.79	3.00	3.62	1.32	0.69	0.45	176.33%
YoY %	-45.38%	26.33%	-17.13%	174.24%	91.30%	53.33%	-	-
Horiz. %	460.00%	842.22%	666.67%	804.44%	293.33%	153.33%	100.00%	-
P/EPS	27.67	50.35	72.22	66.28	31.97	13.83	-3.24	-
YoY %	-45.04%	-30.28%	8.96%	107.32%	131.16%	526.85%	-	-
Horiz. %	-854.01%	-1,554.01%	-2,229.01%	-2,045.68%	-986.73%	-426.85%	100.00%	-
EY	3.61	1.99	1.38	1.51	3.13	7.23	-30.91	-
YoY %	81.41%	44.20%	-8.61%	-51.76%	-56.71%	123.39%	-	-
Horiz. %	-11.68%	-6.44%	-4.46%	-4.89%	-10.13%	-23.39%	100.00%	-
DY	1.91	1.08	1.57	1.30	0.37	0.73	0.98	55.96%
YoY %	76.85%	-31.21%	20.77%	251.35%	-49.32%	-25.51%	-	-
Horiz. %	194.90%	110.20%	160.20%	132.65%	37.76%	74.49%	100.00%	-
P/NAPS	0.98	1.77	1.53	1.58	0.59	0.61	0.26	142.00%
YoY %	-44.63%	15.69%	-3.16%	167.80%	-3.28%	134.62%	-	-
Horiz. %	376.92%	680.77%	588.46%	607.69%	226.92%	234.62%	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