[KPS] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	326,227	197,239	236,830	271,818	279,698	160,611	180,404	10.37%
YoY %	65.40%	-16.72%	-12.87%	-2.82%	74.15%	-10.97%	-	-
Horiz. %	180.83%	109.33%	131.28%	150.67%	155.04%	89.03%	100.00%	-
PBT	72,215	50,661	68,976	38,332	30,507	40,755	72,151	0.01%
YoY %	42.55%	-26.55%	79.94%	25.65%	-25.15%	-43.51%	-	-
Horiz. %	100.09%	70.22%	95.60%	53.13%	42.28%	56.49%	100.00%	-
Tax	-9,761	886	-6,735	-15,853	-5,262	-159	-21,141	-12.08%
YoY %	-1,201.69%	113.16%	57.52%	-201.27%	-3,209.43%	99.25%	-	-
Horiz. %	46.17%	-4.19%	31.86%	74.99%	24.89%	0.75%	100.00%	-
NP	62,454	51,547	62,241	22,479	25,245	40,596	51,010	3.42%
YoY %	21.16%	-17.18%	176.89%	-10.96%	-37.81%	-20.42%	-	-
Horiz. %	122.43%	101.05%	122.02%	44.07%	49.49%	79.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,565	43,515	46,538	22,493	25,909	37,950	51,010	1.43%
YoY %	27.69%	-6.50%	106.90%	-13.18%	-31.73%	-25.60%	-	-
Horiz. %	108.93%	85.31%	91.23%	44.10%	50.79%	74.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.52%	-1.75%	9.76%	41.36%	17.25%	0.39%	29.30%	-
YoY %	872.57%	-117.93%	-76.40%	139.77%	4,323.08%	-98.67%	-	-
Horiz. %	46.14%	-5.97%	33.31%	141.16%	58.87%	1.33%	100.00%	-
Total Cost	263,773	145,692	174,589	249,339	254,453	120,015	129,394	12.59%
YoY %	81.05%	-16.55%	-29.98%	-2.01%	112.02%	-7.25%	-	-
Horiz. %	203.85%	112.60%	134.93%	192.70%	196.65%	92.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	950,475	946,809	959,252	860,026	734,088	777,409	812,701	2.64%
YoY %	0.39%	-1.30%	11.54%	17.16%	-5.57%	-4.34%	-	-
Horiz. %	116.95%	116.50%	118.03%	105.82%	90.33%	95.66%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	19,009	19,127	18,995	17,641	12,954	8,637	-	-
YoY %	-0.62%	0.69%	7.68%	36.18%	49.98%	0.00%	-	-
Horiz. %	220.09%	221.45%	219.93%	204.25%	149.98%	100.00%	-	-
Div Payout %	34.21%	43.96%	40.82%	78.43%	50.00%	22.76%	-	-
YoY %	-22.18%	7.69%	-47.95%	56.86%	119.68%	0.00%	-	-
Horiz. %	150.31%	193.15%	179.35%	344.60%	219.68%	100.00%	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	950,475	946,809	959,252	860,026	734,088	777,409	812,701	2.64%
YoY %	0.39%	-1.30%	11.54%	17.16%	-5.57%	-4.34%	-	-
Horiz. %	116.95%	116.50%	118.03%	105.82%	90.33%	95.66%	100.00%	-
NOSH	475,237	478,186	474,877	441,039	431,816	431,894	432,288	1.59%
YoY %	-0.62%	0.70%	7.67%	2.14%	-0.02%	-0.09%	-	-
Horiz. %	109.94%	110.62%	109.85%	102.02%	99.89%	99.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	19.14%	26.13%	26.28%	8.27%	9.03%	25.28%	28.28%	-
YoY %	-26.75%	-0.57%	217.78%	-8.42%	-64.28%	-10.61%	-	-
Horiz. %	67.68%	92.40%	92.93%	29.24%	31.93%	89.39%	100.00%	-
ROE	5.85%	4.60%	4.85%	2.62%	3.53%	4.88%	6.28%	-
YoY %	27.17%	-5.15%	85.11%	-25.78%	-27.66%	-22.29%	-	-
Horiz. %	93.15%	73.25%	77.23%	41.72%	56.21%	77.71%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	68.65	41.25	49.87	61.63	64.77	37.19	41.73	8.64%
YoY %	66.42%	-17.28%	-19.08%	-4.85%	74.16%	-10.88%	-	-
Horiz. %	164.51%	98.85%	119.51%	147.69%	155.21%	89.12%	100.00%	-
EPS	11.70	9.10	9.80	5.10	6.00	8.80	11.80	-0.14%
YoY %	28.57%	-7.14%	92.16%	-15.00%	-31.82%	-25.42%	-	-
Horiz. %	99.15%	77.12%	83.05%	43.22%	50.85%	74.58%	100.00%	-
DPS	4.00	4.00	4.00	4.00	3.00	2.00	0.00	-
YoY %	0.00%	0.00%	0.00%	33.33%	50.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	150.00%	100.00%	-	-
NAPS	2.00	1.98	2.02	1.95	1.70	1.80	1.88	1.03%
YoY %	1.01%	-1.98%	3.59%	14.71%	-5.56%	-4.26%	-	-
Horiz. %	106.38%	105.32%	107.45%	103.72%	90.43%	95.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 372,999
RPS	60.71	36.70	44.07	50.58	52.05	29.89	33.57	10.37%
YoY %	65.42%	-16.72%	-12.87%	-2.82%	74.14%	-10.96%	-	-
Horiz. %	180.85%	109.32%	131.28%	150.67%	155.05%	89.04%	100.00%	-
EPS	10.34	8.10	8.66	4.19	4.82	7.06	9.49	1.43%
YoY %	27.65%	-6.47%	106.68%	-13.07%	-31.73%	-25.61%	-	-
Horiz. %	108.96%	85.35%	91.25%	44.15%	50.79%	74.39%	100.00%	-
DPS	3.54	3.56	3.53	3.28	2.41	1.61	0.00	-
YoY %	-0.56%	0.85%	7.62%	36.10%	49.69%	0.00%	-	-
Horiz. %	219.88%	221.12%	219.25%	203.73%	149.69%	100.00%	-	-
NAPS	1.7687	1.7619	1.785	1.6004	1.366	1.4467	1.5123	2.64%
YoY %	0.39%	-1.29%	11.53%	17.16%	-5.58%	-4.34%	-	-
Horiz. %	116.95%	116.50%	118.03%	105.83%	90.33%	95.66%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.40	1.74	1.80	3.28	0.46	0.50	0.80	-
P/RPS	2.04	4.22	3.61	5.32	0.71	1.34	1.92	1.01%
YoY %	-51.66%	16.90%	-32.14%	649.30%	-47.01%	-30.21%	-	-
Horiz. %	106.25%	219.79%	188.02%	277.08%	36.98%	69.79%	100.00%	-
P/EPS	11.97	19.12	18.37	64.31	7.67	5.69	6.78	9.93%
YoY %	-37.40%	4.08%	-71.44%	738.46%	34.80%	-16.08%	-	-
Horiz. %	176.55%	282.01%	270.94%	948.53%	113.13%	83.92%	100.00%	-
EY	8.35	5.23	5.44	1.55	13.04	17.57	14.75	-9.04%
YoY %	59.66%	-3.86%	250.97%	-88.11%	-25.78%	19.12%	-	-
Horiz. %	56.61%	35.46%	36.88%	10.51%	88.41%	119.12%	100.00%	-
DY	2.86	2.30	2.22	1.22	6.52	4.00	0.00	-
YoY %	24.35%	3.60%	81.97%	-81.29%	63.00%	0.00%	-	-
Horiz. %	71.50%	57.50%	55.50%	30.50%	163.00%	100.00%	-	-
P/NAPS	0.70	0.88	0.89	1.68	0.27	0.28	0.43	8.45%
YoY %	-20.45%	-1.12%	-47.02%	522.22%	-3.57%	-34.88%	-	-
Horiz. %	162.79%	204.65%	206.98%	390.70%	62.79%	65.12%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	25/11/09	28/11/08	29/11/07	29/11/06	29/11/05	26/11/04	-
Price	1.33	1.48	1.40	2.98	0.45	0.50	0.79	-
P/RPS	1.94	3.59	2.81	4.84	0.69	1.34	1.89	0.43%
YoY %	-45.96%	27.76%	-41.94%	601.45%	-48.51%	-29.10%	-	-
Horiz. %	102.65%	189.95%	148.68%	256.08%	36.51%	70.90%	100.00%	-
P/EPS	11.38	16.26	14.29	58.43	7.50	5.69	6.69	9.25%
YoY %	-30.01%	13.79%	-75.54%	679.07%	31.81%	-14.95%	-	-
Horiz. %	170.10%	243.05%	213.60%	873.39%	112.11%	85.05%	100.00%	-
EY	8.79	6.15	7.00	1.71	13.33	17.57	14.94	-8.45%
YoY %	42.93%	-12.14%	309.36%	-87.17%	-24.13%	17.60%	-	-
Horiz. %	58.84%	41.16%	46.85%	11.45%	89.22%	117.60%	100.00%	-
DY	3.01	2.70	2.86	1.34	6.67	4.00	0.00	-
YoY %	11.48%	-5.59%	113.43%	-79.91%	66.75%	0.00%	-	-
Horiz. %	75.25%	67.50%	71.50%	33.50%	166.75%	100.00%	-	-
P/NAPS	0.67	0.75	0.69	1.53	0.26	0.28	0.42	8.09%
YoY %	-10.67%	8.70%	-54.90%	488.46%	-7.14%	-33.33%	-	-
Horiz. %	159.52%	178.57%	164.29%	364.29%	61.90%	66.67%	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