[KPS] YoY Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	76,870	76,094	66,365	110,066	166,771	65,767	67,742	2.12%
YoY %	1.02%	14.66%	-39.70%	-34.00%	153.58%	-2.92%	-	-
Horiz. %	113.47%	112.33%	97.97%	162.48%	246.19%	97.08%	100.00%	-
PBT	31,883	35,868	27,795	43,168	29,388	36,234	26,480	3.14%
YoY %	-11.11%	29.04%	-35.61%	46.89%	-18.89%	36.84%	-	-
Horiz. %	120.40%	135.45%	104.97%	163.02%	110.98%	136.84%	100.00%	-
Tax	5,099	-13,778	5,661	-9,957	-4,794	-9,459	1,443	23.40%
YoY %	137.01%	-343.38%	156.85%	-107.70%	49.32%	-755.51%	-	-
Horiz. %	353.36%	-954.82%	392.31%	-690.02%	-332.22%	-655.51%	100.00%	-
NP	36,982	22,090	33,456	33,211	24,594	26,775	27,923	4.79%
YoY %	67.42%	-33.97%	0.74%	35.04%	-8.15%	-4.11%	-	-
Horiz. %	132.44%	79.11%	119.82%	118.94%	88.08%	95.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,061	23,273	29,402	32,332	20,030	16,482	19,287	10.98%
YoY %	54.95%	-20.85%	-9.06%	61.42%	21.53%	-14.54%	-	-
Horiz. %	186.97%	120.67%	152.44%	167.64%	103.85%	85.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-15.99%	38.41%	-20.37%	23.07%	16.31%	26.11%	-5.45%	-
YoY %	-141.63%	288.56%	-188.30%	41.45%	-37.53%	579.08%	-	-
Horiz. %	293.39%	-704.77%	373.76%	-423.30%	-299.27%	-479.08%	100.00%	-
Total Cost	39,888	54,004	32,909	76,855	142,177	38,992	39,819	0.02%
YoY %	-26.14%	64.10%	-57.18%	-45.94%	264.63%	-2.08%	-	-
Horiz. %	100.17%	135.62%	82.65%	193.01%	357.06%	97.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,132,739	1,156,188	1,090,719	1,065,054	945,066	913,573	936,125	3.22%
YoY %	-2.03%	6.00%	2.41%	12.70%	3.45%	-2.41%	-	-
Horiz. %	121.00%	123.51%	116.51%	113.77%	100.96%	97.59%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	9,980	19,110	9,484	9,509	18,901	18,836	18,816	-10.02%
YoY %	-47.78%	101.50%	-0.26%	-49.69%	0.35%	0.11%	-	-
Horiz. %	53.04%	101.56%	50.40%	50.54%	100.45%	100.11%	100.00%	-
Div Payout %	27.68%	82.11%	32.26%	29.41%	94.37%	114.29%	97.56%	-
YoY %	-66.29%	154.53%	9.69%	-68.84%	-17.43%	17.15%	-	-
Horiz. %	28.37%	84.16%	33.07%	30.15%	96.73%	117.15%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,132,739	1,156,188	1,090,719	1,065,054	945,066	913,573	936,125	3.22%
YoY %	-2.03%	6.00%	2.41%	12.70%	3.45%	-2.41%	-	-
Horiz. %	121.00%	123.51%	116.51%	113.77%	100.96%	97.59%	100.00%	-
NOSH	499,004	477,764	474,225	475,470	472,533	470,914	470,414	0.98%
YoY %	4.45%	0.75%	-0.26%	0.62%	0.34%	0.11%	-	-
Horiz. %	106.08%	101.56%	100.81%	101.07%	100.45%	100.11%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	48.11%	29.03%	50.41%	30.17%	14.75%	40.71%	41.22%	-
YoY %	65.73%	-42.41%	67.09%	104.54%	-63.77%	-1.24%	-	-
Horiz. %	116.72%	70.43%	122.30%	73.19%	35.78%	98.76%	100.00%	-
ROE	3.18%	2.01%	2.70%	3.04%	2.12%	1.80%	2.06%	-
YoY %	58.21%	-25.56%	-11.18%	43.40%	17.78%	-12.62%	-	-
Horiz. %	154.37%	97.57%	131.07%	147.57%	102.91%	87.38%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	15.40	15.93	13.99	23.15	35.29	13.97	14.40	1.12%
YoY %	-3.33%	13.87%	-39.57%	-34.40%	152.61%	-2.99%	-	-
Horiz. %	106.94%	110.62%	97.15%	160.76%	245.07%	97.01%	100.00%	-
EPS	7.20	4.90	6.20	6.80	4.20	3.50	4.10	9.83%
YoY %	46.94%	-20.97%	-8.82%	61.90%	20.00%	-14.63%	-	-
Horiz. %	175.61%	119.51%	151.22%	165.85%	102.44%	85.37%	100.00%	-
DPS	2.00	4.00	2.00	2.00	4.00	4.00	4.00	-10.90%
YoY %	-50.00%	100.00%	0.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	100.00%	50.00%	50.00%	100.00%	100.00%	100.00%	-
NAPS	2.27	2.42	2.30	2.24	2.00	1.94	1.99	2.21%
YoY %	-6.20%	5.22%	2.68%	12.00%	3.09%	-2.51%	-	-
Horiz. %	114.07%	121.61%	115.58%	112.56%	100.50%	97.49%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 475,470
RPS	14.30	14.16	12.35	20.48	31.03	12.24	12.61	2.11%
YoY %	0.99%	14.66%	-39.70%	-34.00%	153.51%	-2.93%	-	-
Horiz. %	113.40%	112.29%	97.94%	162.41%	246.07%	97.07%	100.00%	-
EPS	6.71	4.33	5.47	6.02	3.73	3.07	3.59	10.98%
YoY %	54.97%	-20.84%	-9.14%	61.39%	21.50%	-14.48%	-	-
Horiz. %	186.91%	120.61%	152.37%	167.69%	103.90%	85.52%	100.00%	-
DPS	1.86	3.56	1.76	1.77	3.52	3.51	3.50	-9.99%
YoY %	-47.75%	102.27%	-0.56%	-49.72%	0.28%	0.29%	-	-
Horiz. %	53.14%	101.71%	50.29%	50.57%	100.57%	100.29%	100.00%	-
NAPS	2.1079	2.1515	2.0297	1.9819	1.7586	1.70	1.742	3.22%
YoY %	-2.03%	6.00%	2.41%	12.70%	3.45%	-2.41%	-	-
Horiz. %	121.00%	123.51%	116.52%	113.77%	100.95%	97.59%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.68	1.42	1.03	1.13	1.33	2.11	2.12	-
P/RPS	10.91	8.92	7.36	4.88	3.77	15.11	14.72	-4.86%
YoY %	22.31%	21.20%	50.82%	29.44%	-75.05%	2.65%	-	-
Horiz. %	74.12%	60.60%	50.00%	33.15%	25.61%	102.65%	100.00%	-
P/EPS	23.25	29.15	16.61	16.62	31.38	60.29	51.71	-12.46%
YoY %	-20.24%	75.50%	-0.06%	-47.04%	-47.95%	16.59%	-	-
Horiz. %	44.96%	56.37%	32.12%	32.14%	60.68%	116.59%	100.00%	-
EY	4.30	3.43	6.02	6.02	3.19	1.66	1.93	14.27%
YoY %	25.36%	-43.02%	0.00%	88.71%	92.17%	-13.99%	-	-
Horiz. %	222.80%	177.72%	311.92%	311.92%	165.28%	86.01%	100.00%	-
DY	1.19	2.82	1.94	1.77	3.01	1.90	1.89	-7.41%
YoY %	-57.80%	45.36%	9.60%	-41.20%	58.42%	0.53%	-	-
Horiz. %	62.96%	149.21%	102.65%	93.65%	159.26%	100.53%	100.00%	-
P/NAPS	0.74	0.59	0.45	0.50	0.67	1.09	1.07	-5.95%
YoY %	25.42%	31.11%	-10.00%	-25.37%	-38.53%	1.87%	-	-
Horiz. %	69.16%	55.14%	42.06%	46.73%	62.62%	101.87%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	30/08/13	30/08/12	25/08/11	25/08/10	28/08/09	28/08/08	-
Price	1.53	1.91	1.00	0.93	1.34	1.86	2.07	-
P/RPS	9.93	11.99	7.15	4.02	3.80	13.32	14.37	-5.97%
YoY %	-17.18%	67.69%	77.86%	5.79%	-71.47%	-7.31%	-	-
Horiz. %	69.10%	83.44%	49.76%	27.97%	26.44%	92.69%	100.00%	-
P/EPS	21.17	39.21	16.13	13.68	31.61	53.14	50.49	-13.48%
YoY %	-46.01%	143.09%	17.91%	-56.72%	-40.52%	5.25%	-	-
Horiz. %	41.93%	77.66%	31.95%	27.09%	62.61%	105.25%	100.00%	-
EY	4.72	2.55	6.20	7.31	3.16	1.88	1.98	15.57%
YoY %	85.10%	-58.87%	-15.18%	131.33%	68.09%	-5.05%	-	-
Horiz. %	238.38%	128.79%	313.13%	369.19%	159.60%	94.95%	100.00%	-
DY	1.31	2.09	2.00	2.15	2.99	2.15	1.93	-6.25%
YoY %	-37.32%	4.50%	-6.98%	-28.09%	39.07%	11.40%	-	-
Horiz. %	67.88%	108.29%	103.63%	111.40%	154.92%	111.40%	100.00%	-
P/NAPS	0.67	0.79	0.43	0.42	0.67	0.96	1.04	-7.06%
YoY %	-15.19%	83.72%	2.38%	-37.31%	-30.21%	-7.69%	-	-
Horiz. %	64.42%	75.96%	41.35%	40.38%	64.42%	92.31%	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