[KPS] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Cumulative Result
Revenue	238,306	81,584	207,126	225,142	214,408	197,020	305,086	-4.03%
YoY %	192.10%	-60.61%	-8.00%	5.01%	8.83%	-35.42%	-	-
Horiz. %	78.11%	26.74%	67.89%	73.80%	70.28%	64.58%	100.00%	-
PBT	74,629	138,511	57,607	90,713	304,103	83,139	113,086	-6.68%
YoY %	-46.12%	140.44%	-36.50%	-70.17%	265.78%	-26.48%	-	-
Horiz. %	65.99%	122.48%	50.94%	80.22%	268.91%	73.52%	100.00%	-
Tax	-4,328	-7,851	-14,841	-4,611	-26,324	-19,844	-28,559	-26.96%
YoY %	44.87%	47.10%	-221.86%	82.48%	-32.65%	30.52%	-	-
Horiz. %	15.15%	27.49%	51.97%	16.15%	92.17%	69.48%	100.00%	-
NP	70,301	130,660	42,766	86,102	277,779	63,295	84,527	-3.02%
YoY %	-46.20%	205.52%	-50.33%	-69.00%	338.86%	-25.12%	-	-
Horiz. %	83.17%	154.58%	50.59%	101.86%	328.63%	74.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,745	126,691	40,953	83,867	274,177	63,036	78,310	-2.38%
YoY %	-46.53%	209.36%	-51.17%	-69.41%	334.95%	-19.50%	-	-
Horiz. %	86.51%	161.78%	52.30%	107.10%	350.12%	80.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.80%	5.67%	25.76%	5.08%	8.66%	23.87%	25.25%	-
YoY %	2.29%	-77.99%	407.09%	-41.34%	-63.72%	-5.47%	-	-
Horiz. %	22.97%	22.46%	102.02%	20.12%	34.30%	94.53%	100.00%	-
Total Cost	168,005	-49,076	164,360	139,040	-63,371	133,725	220,559	-4.43%
YoY %	442.34%	-129.86%	18.21%	319.41%	-147.39%	-39.37%	-	-
Horiz. %	76.17%	-22.25%	74.52%	63.04%	-28.73%	60.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,372,261	1,352,300	1,222,559	1,157,689	1,097,808	1,122,231	1,112,574	3.55%
YoY %	1.48%	10.61%	5.60%	5.45%	-2.18%	0.87%	-	-
Horiz. %	123.34%	121.55%	109.89%	104.06%	98.67%	100.87%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	21,207	9,980	19,960	19,960	147,605	28,652	19,100	1.75%
YoY %	112.49%	-50.00%	0.00%	-86.48%	415.16%	50.01%	-	-
Horiz. %	111.03%	52.25%	104.50%	104.50%	772.80%	150.01%	100.00%	-
Div Payout %	31.31%	7.88%	48.74%	23.80%	53.84%	45.45%	24.39%	-
YoY %	297.34%	-83.83%	104.79%	-55.79%	18.46%	86.35%	-	-
Horiz. %	128.37%	32.31%	199.84%	97.58%	220.75%	186.35%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,372,261	1,352,300	1,222,559	1,157,689	1,097,808	1,122,231	1,112,574	3.55%
YoY %	1.48%	10.61%	5.60%	5.45%	-2.18%	0.87%	-	-
Horiz. %	123.34%	121.55%	109.89%	104.06%	98.67%	100.87%	100.00%	-
NOSH	499,004	499,004	499,004	499,004	499,004	477,545	477,500	0.73%
YoY %	0.00%	0.00%	0.00%	0.00%	4.49%	0.01%	-	-
Horiz. %	104.50%	104.50%	104.50%	104.50%	104.50%	100.01%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	29.50%	160.15%	20.65%	38.24%	129.56%	32.13%	27.71%	-
YoY %	-81.58%	675.54%	-46.00%	-70.48%	303.24%	15.95%	-	-
Horiz. %	106.46%	577.95%	74.52%	138.00%	467.56%	115.95%	100.00%	-
ROE	4.94%	9.37%	3.35%	7.24%	24.97%	5.62%	7.04%	-
YoY %	-47.28%	179.70%	-53.73%	-71.01%	344.31%	-20.17%	-	-
Horiz. %	70.17%	133.10%	47.59%	102.84%	354.69%	79.83%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	47.76	16.35	41.51	45.12	42.97	41.26	63.89	-4.72%
YoY %	192.11%	-60.61%	-8.00%	5.00%	4.14%	-35.42%	-	-
Horiz. %	74.75%	25.59%	64.97%	70.62%	67.26%	64.58%	100.00%	-
EPS	13.60	25.40	8.20	16.80	54.90	13.20	16.40	-3.06%
YoY %	-46.46%	209.76%	-51.19%	-69.40%	315.91%	-19.51%	-	-
Horiz. %	82.93%	154.88%	50.00%	102.44%	334.76%	80.49%	100.00%	-
DPS	4.25	2.00	4.00	4.00	29.58	6.00	4.00	1.01%
YoY %	112.50%	-50.00%	0.00%	-86.48%	393.00%	50.00%	-	-
Horiz. %	106.25%	50.00%	100.00%	100.00%	739.50%	150.00%	100.00%	-
NAPS	2.75	2.71	2.45	2.32	2.20	2.35	2.33	2.79%
YoY %	1.48%	10.61%	5.60%	5.45%	-6.38%	0.86%	-	-
Horiz. %	118.03%	116.31%	105.15%	99.57%	94.42%	100.86%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 499,004
RPS	43.34	14.84	37.67	40.95	38.99	35.83	55.48	-4.02%
YoY %	192.05%	-60.61%	-8.01%	5.03%	8.82%	-35.42%	-	-
Horiz. %	78.12%	26.75%	67.90%	73.81%	70.28%	64.58%	100.00%	-
EPS	12.32	23.04	7.45	15.25	49.86	11.46	14.24	-2.38%
YoY %	-46.53%	209.26%	-51.15%	-69.41%	335.08%	-19.52%	-	-
Horiz. %	86.52%	161.80%	52.32%	107.09%	350.14%	80.48%	100.00%	-
DPS	3.86	1.82	3.63	3.63	26.84	5.21	3.47	1.78%
YoY %	112.09%	-49.86%	0.00%	-86.48%	415.16%	50.14%	-	-
Horiz. %	111.24%	52.45%	104.61%	104.61%	773.49%	150.14%	100.00%	-
NAPS	2.4957	2.4594	2.2234	2.1054	1.9965	2.041	2.0234	3.55%
YoY %	1.48%	10.61%	5.60%	5.45%	-2.18%	0.87%	-	-
Horiz. %	123.34%	121.55%	109.88%	104.05%	98.67%	100.87%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	1.43	1.27	1.27	1.53	2.32	0.95	0.82	-
P/RPS	2.99	7.77	3.06	3.39	5.40	2.30	1.28	15.17%
YoY %	-61.52%	153.92%	-9.73%	-37.22%	134.78%	79.69%	-	-
Horiz. %	233.59%	607.03%	239.06%	264.84%	421.88%	179.69%	100.00%	-
P/EPS	10.53	5.00	15.47	9.10	4.22	7.20	5.00	13.20%
YoY %	110.60%	-67.68%	70.00%	115.64%	-41.39%	44.00%	-	-
Horiz. %	210.60%	100.00%	309.40%	182.00%	84.40%	144.00%	100.00%	-
EY	9.49	19.99	6.46	10.98	23.68	13.89	20.00	-11.67%
YoY %	-52.53%	209.44%	-41.17%	-53.63%	70.48%	-30.55%	-	-
Horiz. %	47.45%	99.95%	32.30%	54.90%	118.40%	69.45%	100.00%	-
DY	2.97	1.57	3.15	2.61	12.75	6.32	4.88	-7.93%
YoY %	89.17%	-50.16%	20.69%	-79.53%	101.74%	29.51%	-	-
Horiz. %	60.86%	32.17%	64.55%	53.48%	261.27%	129.51%	100.00%	-
P/NAPS	0.52	0.47	0.52	0.66	1.05	0.40	0.35	6.81%
YoY %	10.64%	-9.62%	-21.21%	-37.14%	162.50%	14.29%	-	-
Horiz. %	148.57%	134.29%	148.57%	188.57%	300.00%	114.29%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	29/11/17	29/11/16	26/11/15	27/11/14	29/11/13	30/11/12	30/11/11	-
Price	1.35	1.17	1.23	1.46	2.18	0.92	0.93	-
P/RPS	2.83	7.16	2.96	3.24	5.07	2.23	1.46	11.65%
YoY %	-60.47%	141.89%	-8.64%	-36.09%	127.35%	52.74%	-	-
Horiz. %	193.84%	490.41%	202.74%	221.92%	347.26%	152.74%	100.00%	-
P/EPS	9.94	4.61	14.99	8.69	3.97	6.97	5.67	9.79%
YoY %	115.62%	-69.25%	72.50%	118.89%	-43.04%	22.93%	-	-
Horiz. %	175.31%	81.31%	264.37%	153.26%	70.02%	122.93%	100.00%	-
EY	10.06	21.70	6.67	11.51	25.20	14.35	17.63	-8.91%
YoY %	-53.64%	225.34%	-42.05%	-54.33%	75.61%	-18.60%	-	-
Horiz. %	57.06%	123.09%	37.83%	65.29%	142.94%	81.40%	100.00%	-
DY	3.15	1.71	3.25	2.74	13.57	6.52	4.30	-5.05%
YoY %	84.21%	-47.38%	18.61%	-79.81%	108.13%	51.63%	-	-
Horiz. %	73.26%	39.77%	75.58%	63.72%	315.58%	151.63%	100.00%	-
P/NAPS	0.49	0.43	0.50	0.63	0.99	0.39	0.40	3.43%
YoY %	13.95%	-14.00%	-20.63%	-36.36%	153.85%	-2.50%	-	-
Horiz. %	122.50%	107.50%	125.00%	157.50%	247.50%	97.50%	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