[KPS] QoQ TTM Result on 31-Dec-2014 [#4]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	79,564	139,766	198,542	249,091	314,971	314,420	313,644	-59.89%
YoY %	-43.07%	-29.60%	-20.29%	-20.92%	0.18%	0.25%	-	-
Horiz. %	25.37%	44.56%	63.30%	79.42%	100.42%	100.25%	100.00%	-
PBT	107,182	141,518	137,097	142,696	79,582	294,340	298,325	-49.43%
YoY %	-24.26%	3.22%	-3.92%	79.31%	-72.96%	-1.34%	-	-
Horiz. %	35.93%	47.44%	45.96%	47.83%	26.68%	98.66%	100.00%	-
Tax	-32,869	-34,244	-22,129	-25,046	-7,108	-17,448	-36,325	-6.44%
YoY %	4.02%	-54.75%	11.65%	-252.36%	59.26%	51.97%	-	-
Horiz. %	90.49%	94.27%	60.92%	68.95%	19.57%	48.03%	100.00%	-
NP	74,313	107,274	114,968	117,650	72,474	276,892	262,000	-56.79%
YoY %	-30.73%	-6.69%	-2.28%	62.33%	-73.83%	5.68%	-	-
Horiz. %	28.36%	40.94%	43.88%	44.90%	27.66%	105.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,651	105,368	112,561	115,567	73,179	277,590	264,802	-57.74%
YoY %	-31.05%	-6.39%	-2.60%	57.92%	-73.64%	4.83%	-	-
Horiz. %	27.44%	39.79%	42.51%	43.64%	27.64%	104.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.67%	24.20%	16.14%	17.55%	8.93%	5.93%	12.18%	-
YoY %	26.74%	49.94%	-8.03%	96.53%	50.59%	-51.31%	-	-
Horiz. %	251.81%	198.69%	132.51%	144.09%	73.32%	48.69%	100.00%	-
Total Cost	5,251	32,492	83,574	131,441	242,497	37,528	51,644	-78.18%
YoY %	-83.84%	-61.12%	-36.42%	-45.80%	546.18%	-27.33%	-	-
Horiz. %	10.17%	62.92%	161.83%	254.51%	469.56%	72.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,253,328	1,227,549	1,212,579	1,202,599	1,157,689	1,132,739	1,099,325	9.12%
YoY %	2.10%	1.23%	0.83%	3.88%	2.20%	3.04%	-	-
Horiz. %	114.01%	111.66%	110.30%	109.39%	105.31%	103.04%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	30,191	19,960	19,960	19,883	148,845	276,434	285,452	-77.60%
YoY %	51.26%	0.00%	0.39%	-86.64%	-46.16%	-3.16%	-	-
Horiz. %	10.58%	6.99%	6.99%	6.97%	52.14%	96.84%	100.00%	-
Div Payout %	41.56%	18.94%	17.73%	17.21%	203.40%	99.58%	107.80%	-
YoY %	119.43%	6.82%	3.02%	-91.54%	104.26%	-7.63%	-	-
Horiz. %	38.55%	17.57%	16.45%	15.96%	188.68%	92.37%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	1,253,328	1,227,549	1,212,579	1,202,599	1,157,689	1,132,739	1,099,325	9.12%
YoY %	2.10%	1.23%	0.83%	3.88%	2.20%	3.04%	-	-
Horiz. %	114.01%	111.66%	110.30%	109.39%	105.31%	103.04%	100.00%	-
NOSH	499,004	499,004	499,004	499,004	499,004	499,004	499,004	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	93.40%	76.75%	57.91%	47.23%	23.01%	88.06%	83.53%	-
YoY %	21.69%	32.53%	22.61%	105.26%	-73.87%	5.42%	-	-
Horiz. %	111.82%	91.88%	69.33%	56.54%	27.55%	105.42%	100.00%	-
ROE	5.80%	8.58%	9.28%	9.61%	6.32%	24.51%	24.09%	-
YoY %	-32.40%	-7.54%	-3.43%	52.06%	-74.21%	1.74%	-	-
Horiz. %	24.08%	35.62%	38.52%	39.89%	26.23%	101.74%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	15.55	28.01	39.79	49.92	63.12	63.01	63.34	-60.75%
YoY %	-44.48%	-29.61%	-20.29%	-20.91%	0.17%	-0.52%	-	-
Horiz. %	24.55%	44.22%	62.82%	78.81%	99.65%	99.48%	100.00%	-
EPS	14.20	21.12	22.56	23.16	14.67	55.63	53.47	-58.65%
YoY %	-32.77%	-6.38%	-2.59%	57.87%	-73.63%	4.04%	-	-
Horiz. %	26.56%	39.50%	42.19%	43.31%	27.44%	104.04%	100.00%	-
DPS	5.90	4.00	4.00	4.00	29.58	55.16	57.64	-78.08%
YoY %	47.50%	0.00%	0.00%	-86.48%	-46.37%	-4.30%	-	-
Horiz. %	10.24%	6.94%	6.94%	6.94%	51.32%	95.70%	100.00%	-
NAPS	2.45	2.46	2.43	2.41	2.32	2.27	2.22	6.78%
YoY %	-0.41%	1.23%	0.83%	3.88%	2.20%	2.25%	-	-
Horiz. %	110.36%	110.81%	109.46%	108.56%	104.50%	102.25%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 499,004
RPS	14.47	25.42	36.11	45.30	57.28	57.18	57.04	-59.89%
YoY %	-43.08%	-29.60%	-20.29%	-20.91%	0.17%	0.25%	-	-
Horiz. %	25.37%	44.57%	63.31%	79.42%	100.42%	100.25%	100.00%	-
EPS	13.21	19.16	20.47	21.02	13.31	50.48	48.16	-57.75%
YoY %	-31.05%	-6.40%	-2.62%	57.93%	-73.63%	4.82%	-	-
Horiz. %	27.43%	39.78%	42.50%	43.65%	27.64%	104.82%	100.00%	-
DPS	5.49	3.63	3.63	3.62	27.07	50.27	51.91	-77.60%
YoY %	51.24%	0.00%	0.28%	-86.63%	-46.15%	-3.16%	-	-
Horiz. %	10.58%	6.99%	6.99%	6.97%	52.15%	96.84%	100.00%	-
NAPS	2.2794	2.2325	2.2053	2.1871	2.1054	2.0601	1.9993	9.12%
YoY %	2.10%	1.23%	0.83%	3.88%	2.20%	3.04%	-	-
Horiz. %	114.01%	111.66%	110.30%	109.39%	105.31%	103.04%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.27	1.41	1.50	1.46	1.53	1.68	1.65	-
P/RPS	8.17	5.03	3.77	2.92	2.42	2.67	2.61	113.83%
YoY %	62.43%	33.42%	29.11%	20.66%	-9.36%	2.30%	-	-
Horiz. %	313.03%	192.72%	144.44%	111.88%	92.72%	102.30%	100.00%	-
P/EPS	8.94	6.68	6.65	6.30	10.43	3.02	3.09	102.91%
YoY %	33.83%	0.45%	5.56%	-39.60%	245.36%	-2.27%	-	-
Horiz. %	289.32%	216.18%	215.21%	203.88%	337.54%	97.73%	100.00%	-
EY	11.18	14.98	15.04	15.86	9.58	33.11	32.41	-50.78%
YoY %	-25.37%	-0.40%	-5.17%	65.55%	-71.07%	2.16%	-	-
Horiz. %	34.50%	46.22%	46.41%	48.94%	29.56%	102.16%	100.00%	-
DY	4.65	2.84	2.67	2.74	19.33	32.83	34.94	-73.90%
YoY %	63.73%	6.37%	-2.55%	-85.83%	-41.12%	-6.04%	-	-
Horiz. %	13.31%	8.13%	7.64%	7.84%	55.32%	93.96%	100.00%	-
P/NAPS	0.52	0.57	0.62	0.61	0.66	0.74	0.74	-20.94%
YoY %	-8.77%	-8.06%	1.64%	-7.58%	-10.81%	0.00%	-	-
Horiz. %	70.27%	77.03%	83.78%	82.43%	89.19%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	27/08/15	28/05/15	26/02/15	27/11/14	28/08/14	22/05/14	-
Price	1.23	1.19	1.45	1.56	1.46	1.53	1.51	-
P/RPS	7.91	4.25	3.64	3.13	2.31	2.43	2.38	122.54%
YoY %	86.12%	16.76%	16.29%	35.50%	-4.94%	2.10%	-	-
Horiz. %	332.35%	178.57%	152.94%	131.51%	97.06%	102.10%	100.00%	-
P/EPS	8.66	5.64	6.43	6.74	9.96	2.75	2.82	111.12%
YoY %	53.55%	-12.29%	-4.60%	-32.33%	262.18%	-2.48%	-	-
Horiz. %	307.09%	200.00%	228.01%	239.01%	353.19%	97.52%	100.00%	-
EY	11.55	17.74	15.56	14.85	10.04	36.36	35.41	-52.58%
YoY %	-34.89%	14.01%	4.78%	47.91%	-72.39%	2.68%	-	-
Horiz. %	32.62%	50.10%	43.94%	41.94%	28.35%	102.68%	100.00%	-
DY	4.80	3.36	2.76	2.56	20.26	36.05	38.18	-74.87%
YoY %	42.86%	21.74%	7.81%	-87.36%	-43.80%	-5.58%	-	-
Horiz. %	12.57%	8.80%	7.23%	6.71%	53.06%	94.42%	100.00%	-
P/NAPS	0.50	0.48	0.60	0.65	0.63	0.67	0.68	-18.51%
YoY %	4.17%	-20.00%	-7.69%	3.17%	-5.97%	-1.47%	-	-
Horiz. %	73.53%	70.59%	88.24%	95.59%	92.65%	98.53%	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