[KPS] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	214,408	197,020	305,086	326,227	197,239	236,830	271,818	-3.87%
YoY %	8.83%	-35.42%	-6.48%	65.40%	-16.72%	-12.87%	-	-
Horiz. %	78.88%	72.48%	112.24%	120.02%	72.56%	87.13%	100.00%	-
PBT	304,103	83,139	113,086	72,215	50,661	68,976	38,332	41.17%
YoY %	265.78%	-26.48%	56.60%	42.55%	-26.55%	79.94%	-	-
Horiz. %	793.34%	216.89%	295.02%	188.39%	132.16%	179.94%	100.00%	-
Tax	-26,324	-19,844	-28,559	-9,761	886	-6,735	-15,853	8.81%
YoY %	-32.65%	30.52%	-192.58%	-1,201.69%	113.16%	57.52%	-	-
Horiz. %	166.05%	125.18%	180.15%	61.57%	-5.59%	42.48%	100.00%	-
NP	277,779	63,295	84,527	62,454	51,547	62,241	22,479	51.99%
YoY %	338.86%	-25.12%	35.34%	21.16%	-17.18%	176.89%	-	-
Horiz. %	1,235.73%	281.57%	376.03%	277.83%	229.31%	276.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	274,177	63,036	78,310	55,565	43,515	46,538	22,493	51.64%
YoY %	334.95%	-19.50%	40.93%	27.69%	-6.50%	106.90%	-	-
Horiz. %	1,218.94%	280.25%	348.15%	247.03%	193.46%	206.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.66%	23.87%	25.25%	13.52%	-1.75%	9.76%	41.36%	-
YoY %	-63.72%	-5.47%	86.76%	872.57%	-117.93%	-76.40%	-	-
Horiz. %	20.94%	57.71%	61.05%	32.69%	-4.23%	23.60%	100.00%	-
Total Cost	-63,371	133,725	220,559	263,773	145,692	174,589	249,339	-
YoY %	-147.39%	-39.37%	-16.38%	81.05%	-16.55%	-29.98%	-	-
Horiz. %	-25.42%	53.63%	88.46%	105.79%	58.43%	70.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,097,808	1,122,231	1,112,574	950,475	946,809	959,252	860,026	4.14%
YoY %	-2.18%	0.87%	17.05%	0.39%	-1.30%	11.54%	-	-
Horiz. %	127.65%	130.49%	129.37%	110.52%	110.09%	111.54%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	147,605	28,652	19,100	19,009	19,127	18,995	17,641	42.43%
YoY %	415.16%	50.01%	0.48%	-0.62%	0.69%	7.68%	-	-
Horiz. %	836.72%	162.42%	108.27%	107.75%	108.42%	107.68%	100.00%	-
Div Payout %	53.84%	45.45%	24.39%	34.21%	43.96%	40.82%	78.43%	-
YoY %	18.46%	86.35%	-28.71%	-22.18%	7.69%	-47.95%	-	-
Horiz. %	68.65%	57.95%	31.10%	43.62%	56.05%	52.05%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	1,097,808	1,122,231	1,112,574	950,475	946,809	959,252	860,026	4.14%
YoY %	-2.18%	0.87%	17.05%	0.39%	-1.30%	11.54%	-	-
Horiz. %	127.65%	130.49%	129.37%	110.52%	110.09%	111.54%	100.00%	-
NOSH	499,004	477,545	477,500	475,237	478,186	474,877	441,039	2.07%
YoY %	4.49%	0.01%	0.48%	-0.62%	0.70%	7.67%	-	-
Horiz. %	113.14%	108.28%	108.27%	107.75%	108.42%	107.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	129.56%	32.13%	27.71%	19.14%	26.13%	26.28%	8.27%	-
YoY %	303.24%	15.95%	44.78%	-26.75%	-0.57%	217.78%	-	-
Horiz. %	1,566.63%	388.51%	335.07%	231.44%	315.96%	317.78%	100.00%	-
ROE	24.97%	5.62%	7.04%	5.85%	4.60%	4.85%	2.62%	-
YoY %	344.31%	-20.17%	20.34%	27.17%	-5.15%	85.11%	-	-
Horiz. %	953.05%	214.50%	268.70%	223.28%	175.57%	185.11%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	42.97	41.26	63.89	68.65	41.25	49.87	61.63	-5.82%
YoY %	4.14%	-35.42%	-6.93%	66.42%	-17.28%	-19.08%	-	-
Horiz. %	69.72%	66.95%	103.67%	111.39%	66.93%	80.92%	100.00%	-
EPS	54.90	13.20	16.40	11.70	9.10	9.80	5.10	48.54%
YoY %	315.91%	-19.51%	40.17%	28.57%	-7.14%	92.16%	-	-
Horiz. %	1,076.47%	258.82%	321.57%	229.41%	178.43%	192.16%	100.00%	-
DPS	29.58	6.00	4.00	4.00	4.00	4.00	4.00	39.53%
YoY %	393.00%	50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	739.50%	150.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.20	2.35	2.33	2.00	1.98	2.02	1.95	2.02%
YoY %	-6.38%	0.86%	16.50%	1.01%	-1.98%	3.59%	-	-
Horiz. %	112.82%	120.51%	119.49%	102.56%	101.54%	103.59%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 471,950
RPS	39.90	36.66	56.77	60.71	36.70	44.07	50.58	-3.87%
YoY %	8.84%	-35.42%	-6.49%	65.42%	-16.72%	-12.87%	-	-
Horiz. %	78.88%	72.48%	112.24%	120.03%	72.56%	87.13%	100.00%	-
EPS	51.02	11.73	14.57	10.34	8.10	8.66	4.19	51.61%
YoY %	334.95%	-19.49%	40.91%	27.65%	-6.47%	106.68%	-	-
Horiz. %	1,217.66%	279.95%	347.73%	246.78%	193.32%	206.68%	100.00%	-
DPS	27.47	5.33	3.55	3.54	3.56	3.53	3.28	42.45%
YoY %	415.38%	50.14%	0.28%	-0.56%	0.85%	7.62%	-	-
Horiz. %	837.50%	162.50%	108.23%	107.93%	108.54%	107.62%	100.00%	-
NAPS	2.0429	2.0883	2.0703	1.7687	1.7619	1.785	1.6004	4.14%
YoY %	-2.17%	0.87%	17.05%	0.39%	-1.29%	11.53%	-	-
Horiz. %	127.65%	130.49%	129.36%	110.52%	110.09%	111.53%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.32	0.95	0.82	1.40	1.74	1.80	3.28	-
P/RPS	5.40	2.30	1.28	2.04	4.22	3.61	5.32	0.24%
YoY %	134.78%	79.69%	-37.25%	-51.66%	16.90%	-32.14%	-	-
Horiz. %	101.50%	43.23%	24.06%	38.35%	79.32%	67.86%	100.00%	-
P/EPS	4.22	7.20	5.00	11.97	19.12	18.37	64.31	-36.46%
YoY %	-41.39%	44.00%	-58.23%	-37.40%	4.08%	-71.44%	-	-
Horiz. %	6.56%	11.20%	7.77%	18.61%	29.73%	28.56%	100.00%	-
EY	23.68	13.89	20.00	8.35	5.23	5.44	1.55	57.45%
YoY %	70.48%	-30.55%	139.52%	59.66%	-3.86%	250.97%	-	-
Horiz. %	1,527.74%	896.13%	1,290.32%	538.71%	337.42%	350.97%	100.00%	-
DY	12.75	6.32	4.88	2.86	2.30	2.22	1.22	47.80%
YoY %	101.74%	29.51%	70.63%	24.35%	3.60%	81.97%	-	-
Horiz. %	1,045.08%	518.03%	400.00%	234.43%	188.52%	181.97%	100.00%	-
P/NAPS	1.05	0.40	0.35	0.70	0.88	0.89	1.68	-7.52%
YoY %	162.50%	14.29%	-50.00%	-20.45%	-1.12%	-47.02%	-	-
Horiz. %	62.50%	23.81%	20.83%	41.67%	52.38%	52.98%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	30/11/12	30/11/11	29/11/10	25/11/09	28/11/08	29/11/07	-
Price	2.18	0.92	0.93	1.33	1.48	1.40	2.98	-
P/RPS	5.07	2.23	1.46	1.94	3.59	2.81	4.84	0.77%
YoY %	127.35%	52.74%	-24.74%	-45.96%	27.76%	-41.94%	-	-
Horiz. %	104.75%	46.07%	30.17%	40.08%	74.17%	58.06%	100.00%	-
P/EPS	3.97	6.97	5.67	11.38	16.26	14.29	58.43	-36.09%
YoY %	-43.04%	22.93%	-50.18%	-30.01%	13.79%	-75.54%	-	-
Horiz. %	6.79%	11.93%	9.70%	19.48%	27.83%	24.46%	100.00%	-
EY	25.20	14.35	17.63	8.79	6.15	7.00	1.71	56.51%
YoY %	75.61%	-18.60%	100.57%	42.93%	-12.14%	309.36%	-	-
Horiz. %	1,473.68%	839.18%	1,030.99%	514.04%	359.65%	409.36%	100.00%	-
DY	13.57	6.52	4.30	3.01	2.70	2.86	1.34	47.03%
YoY %	108.13%	51.63%	42.86%	11.48%	-5.59%	113.43%	-	-
Horiz. %	1,012.69%	486.57%	320.90%	224.63%	201.49%	213.43%	100.00%	-
P/NAPS	0.99	0.39	0.40	0.67	0.75	0.69	1.53	-6.99%
YoY %	153.85%	-2.50%	-40.30%	-10.67%	8.70%	-54.90%	-	-
Horiz. %	64.71%	25.49%	26.14%	43.79%	49.02%	45.10%	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