[KPS] QoQ TTM Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	425,602	370,769	371,607	386,486	378,649	427,974	401,056	4.02%
YoY %	14.79%	-0.23%	-3.85%	2.07%	-11.53%	6.71%	-	-
Horiz. %	106.12%	92.45%	92.66%	96.37%	94.41%	106.71%	100.00%	-
PBT	61,305	36,119	29,384	20,638	28,294	-132,328	-124,324	-
YoY %	69.73%	22.92%	42.38%	-27.06%	121.38%	-6.44%	-	-
Horiz. %	-49.31%	-29.05%	-23.64%	-16.60%	-22.76%	106.44%	100.00%	-
Tax	-25,245	-20,664	-10,430	-6,567	-10,073	-4,958	-4,739	204.09%
YoY %	-22.17%	-98.12%	-58.82%	34.81%	-103.17%	-4.62%	-	-
Horiz. %	532.71%	436.04%	220.09%	138.57%	212.56%	104.62%	100.00%	-
NP	36,060	15,455	18,954	14,071	18,221	-137,286	-129,063	-
YoY %	133.32%	-18.46%	34.70%	-22.78%	113.27%	-6.37%	-	-
Horiz. %	-27.94%	-11.97%	-14.69%	-10.90%	-14.12%	106.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,998	15,392	20,268	15,965	18,808	-59,562	-49,725	-
YoY %	107.89%	-24.06%	26.95%	-15.12%	131.58%	-19.78%	-	-
Horiz. %	-64.35%	-30.95%	-40.76%	-32.11%	-37.82%	119.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.18%	57.21%	35.50%	31.82%	35.60%	-	-	-
YoY %	-28.02%	61.15%	11.57%	-10.62%	0.00%	-	-	-
Horiz. %	115.67%	160.70%	99.72%	89.38%	100.00%	-	-	-
Total Cost	389,542	355,314	352,653	372,415	360,428	565,260	530,119	-18.52%
YoY %	9.63%	0.75%	-5.31%	3.33%	-36.24%	6.63%	-	-
Horiz. %	73.48%	67.03%	66.52%	70.25%	67.99%	106.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	907,957	727,349	850,507	863,742	426,421	727,964	106,470	315.77%
YoY %	24.83%	-14.48%	-1.53%	102.56%	-41.42%	583.73%	-	-
Horiz. %	852.78%	683.15%	798.82%	811.25%	400.51%	683.73%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	17,446	17,446	17,446	1,890	1,890	1,890	10,447	40.62%
YoY %	0.00%	0.00%	823.07%	0.00%	0.00%	-81.91%	-	-
Horiz. %	167.00%	167.00%	167.00%	18.09%	18.09%	18.09%	100.00%	-
Div Payout %	54.52%	113.35%	86.08%	11.84%	10.05%	0.00%	0.00%	-
YoY %	-51.90%	31.68%	627.03%	17.81%	0.00%	0.00%	-	-
Horiz. %	542.49%	1,127.86%	856.52%	117.81%	100.00%	-	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	907,957	727,349	850,507	863,742	426,421	727,964	106,470	315.77%
YoY %	24.83%	-14.48%	-1.53%	102.56%	-41.42%	583.73%	-	-
Horiz. %	852.78%	683.15%	798.82%	811.25%	400.51%	683.73%	100.00%	-
NOSH	465,619	372,999	436,157	436,233	426,421	428,214	63,000	278.04%
YoY %	24.83%	-14.48%	-0.02%	2.30%	-0.42%	579.70%	-	-
Horiz. %	739.08%	592.06%	692.31%	692.43%	676.86%	679.70%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	8.47%	4.17%	5.10%	3.64%	4.81%	-32.08%	-32.18%	-
YoY %	103.12%	-18.24%	40.11%	-24.32%	114.99%	0.31%	-	-
Horiz. %	-26.32%	-12.96%	-15.85%	-11.31%	-14.95%	99.69%	100.00%	-
ROE	3.52%	2.12%	2.38%	1.85%	4.41%	-8.18%	-46.70%	-
YoY %	66.04%	-10.92%	28.65%	-58.05%	153.91%	82.48%	-	-
Horiz. %	-7.54%	-4.54%	-5.10%	-3.96%	-9.44%	17.52%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	91.41	99.40	85.20	88.60	88.80	99.94	636.60	-72.48%
YoY %	-8.04%	16.67%	-3.84%	-0.23%	-11.15%	-84.30%	-	-
Horiz. %	14.36%	15.61%	13.38%	13.92%	13.95%	15.70%	100.00%	-
EPS	6.87	4.13	4.65	3.66	4.41	-13.91	-78.93	-
YoY %	66.34%	-11.18%	27.05%	-17.01%	131.70%	82.38%	-	-
Horiz. %	-8.70%	-5.23%	-5.89%	-4.64%	-5.59%	17.62%	100.00%	-
DPS	3.75	4.68	4.00	0.43	0.44	0.44	16.58	-62.77%
YoY %	-19.87%	17.00%	830.23%	-2.27%	0.00%	-97.35%	-	-
Horiz. %	22.62%	28.23%	24.13%	2.59%	2.65%	2.65%	100.00%	-
NAPS	1.95	1.95	1.95	1.98	1.00	1.70	1.69	9.98%
YoY %	0.00%	0.00%	-1.52%	98.00%	-41.18%	0.59%	-	-
Horiz. %	115.38%	115.38%	115.38%	117.16%	59.17%	100.59%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 436,233
RPS	77.40	67.43	67.58	70.29	68.86	77.83	72.94	4.02%
YoY %	14.79%	-0.22%	-3.86%	2.08%	-11.53%	6.70%	-	-
Horiz. %	106.11%	92.45%	92.65%	96.37%	94.41%	106.70%	100.00%	-
EPS	5.82	2.80	3.69	2.90	3.42	-10.83	-9.04	-
YoY %	107.86%	-24.12%	27.24%	-15.20%	131.58%	-19.80%	-	-
Horiz. %	-64.38%	-30.97%	-40.82%	-32.08%	-37.83%	119.80%	100.00%	-
DPS	3.17	3.17	3.17	0.34	0.34	0.34	1.90	40.53%
YoY %	0.00%	0.00%	832.35%	0.00%	0.00%	-82.11%	-	-
Horiz. %	166.84%	166.84%	166.84%	17.89%	17.89%	17.89%	100.00%	-
NAPS	1.6513	1.3228	1.5468	1.5708	0.7755	1.3239	0.1936	315.83%
YoY %	24.83%	-14.48%	-1.53%	102.55%	-41.42%	583.83%	-	-
Horiz. %	852.94%	683.26%	798.97%	811.36%	400.57%	683.83%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.86	3.28	1.71	1.22	0.43	0.46	0.47	-
P/RPS	3.13	3.30	2.01	1.38	0.48	0.46	0.07	1151.09%
YoY %	-5.15%	64.18%	45.65%	187.50%	4.35%	557.14%	-	-
Horiz. %	4,471.43%	4,714.29%	2,871.43%	1,971.43%	685.71%	657.14%	100.00%	-
P/EPS	41.62	79.49	36.80	33.34	9.75	-3.31	-0.60	-
YoY %	-47.64%	116.01%	10.38%	241.95%	394.56%	-451.67%	-	-
Horiz. %	-6,936.67%	-13,248.33%	-6,133.33%	-5,556.67%	-1,625.00%	551.67%	100.00%	-
EY	2.40	1.26	2.72	3.00	10.26	-30.24	-167.93	-
YoY %	90.48%	-53.68%	-9.33%	-70.76%	133.93%	81.99%	-	-
Horiz. %	-1.43%	-0.75%	-1.62%	-1.79%	-6.11%	18.01%	100.00%	-
DY	1.31	1.43	2.34	0.36	1.03	0.96	35.28	-88.80%
YoY %	-8.39%	-38.89%	550.00%	-65.05%	7.29%	-97.28%	-	-
Horiz. %	3.71%	4.05%	6.63%	1.02%	2.92%	2.72%	100.00%	-
P/NAPS	1.47	1.68	0.88	0.62	0.43	0.27	0.28	201.15%
YoY %	-12.50%	90.91%	41.94%	44.19%	59.26%	-3.57%	-	-
Horiz. %	525.00%	600.00%	314.29%	221.43%	153.57%	96.43%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	29/11/07	30/08/07	31/05/07	28/02/07	29/11/06	30/08/06	-
Price	3.46	2.98	3.08	1.17	0.61	0.45	0.50	-
P/RPS	3.79	3.00	3.62	1.32	0.69	0.45	0.08	1200.11%
YoY %	26.33%	-17.13%	174.24%	91.30%	53.33%	462.50%	-	-
Horiz. %	4,737.50%	3,750.00%	4,525.00%	1,650.00%	862.50%	562.50%	100.00%	-
P/EPS	50.35	72.22	66.28	31.97	13.83	-3.24	-0.63	-
YoY %	-30.28%	8.96%	107.32%	131.16%	526.85%	-414.29%	-	-
Horiz. %	-7,992.06%	-11,463.49%	-10,520.63%	-5,074.60%	-2,195.24%	514.29%	100.00%	-
EY	1.99	1.38	1.51	3.13	7.23	-30.91	-157.86	-
YoY %	44.20%	-8.61%	-51.76%	-56.71%	123.39%	80.42%	-	-
Horiz. %	-1.26%	-0.87%	-0.96%	-1.98%	-4.58%	19.58%	100.00%	-
DY	1.08	1.57	1.30	0.37	0.73	0.98	33.17	-89.73%
YoY %	-31.21%	20.77%	251.35%	-49.32%	-25.51%	-97.05%	-	-
Horiz. %	3.26%	4.73%	3.92%	1.12%	2.20%	2.95%	100.00%	-
P/NAPS	1.77	1.53	1.58	0.59	0.61	0.26	0.30	225.45%
YoY %	15.69%	-3.16%	167.80%	-3.28%	134.62%	-13.33%	-	-
Horiz. %	590.00%	510.00%	526.67%	196.67%	203.33%	86.67%	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