[KPS] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	483,591	267,843	406,457	371,607	401,056	206,299	312,694	7.53%
YoY %	80.55%	-34.10%	9.38%	-7.34%	94.41%	-34.03%	-	-
Horiz. %	154.65%	85.66%	129.99%	118.84%	128.26%	65.97%	100.00%	-
PBT	136,199	-16,025	82,884	29,384	-124,324	-10,848	100,071	5.26%
YoY %	949.92%	-119.33%	182.07%	123.64%	-1,046.05%	-110.84%	-	-
Horiz. %	136.10%	-16.01%	82.83%	29.36%	-124.24%	-10.84%	100.00%	-
Tax	13,637	-15,539	-21,996	-10,430	-4,739	28,558	-54,381	-
YoY %	187.76%	29.36%	-110.89%	-120.09%	-116.59%	152.51%	-	-
Horiz. %	-25.08%	28.57%	40.45%	19.18%	8.71%	-52.51%	100.00%	-
NP	149,836	-31,564	60,888	18,954	-129,063	17,710	45,690	21.87%
YoY %	574.71%	-151.84%	221.24%	114.69%	-828.76%	-61.24%	-	-
Horiz. %	327.94%	-69.08%	133.26%	41.48%	-282.48%	38.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,325	-14,637	43,927	20,268	-49,725	17,710	45,690	11.81%
YoY %	710.27%	-133.32%	116.73%	140.76%	-380.77%	-61.24%	-	-
Horiz. %	195.50%	-32.04%	96.14%	44.36%	-108.83%	38.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-10.01%	-	26.54%	35.50%	-	-	54.34%	-
YoY %	0.00%	-	-25.24%	0.00%	-	-	-	-
Horiz. %	-18.42%	-	48.84%	65.33%	-	-	100.00%	-
Total Cost	333,755	299,407	345,569	352,653	530,119	188,589	267,004	3.78%
YoY %	11.47%	-13.36%	-2.01%	-33.48%	181.10%	-29.37%	-	-
Horiz. %	125.00%	112.14%	129.42%	132.08%	198.54%	70.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	945,066	913,573	936,125	850,507	106,470	756,011	784,031	3.16%
YoY %	3.45%	-2.41%	10.07%	698.82%	-85.92%	-3.57%	-	-
Horiz. %	120.54%	116.52%	119.40%	108.48%	13.58%	96.43%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	18,901	18,836	18,816	17,446	10,447	-	-	-
YoY %	0.35%	0.11%	7.85%	67.00%	0.00%	-	-	-
Horiz. %	180.92%	180.30%	180.11%	167.00%	100.00%	-	-	-
Div Payout %	21.16%	0.00%	42.84%	86.08%	0.00%	-	-	-
YoY %	0.00%	0.00%	-50.23%	0.00%	0.00%	-	-	-
Horiz. %	24.58%	0.00%	49.77%	100.00%	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	945,066	913,573	936,125	850,507	106,470	756,011	784,031	3.16%
YoY %	3.45%	-2.41%	10.07%	698.82%	-85.92%	-3.57%	-	-
Horiz. %	120.54%	116.52%	119.40%	108.48%	13.58%	96.43%	100.00%	-
NOSH	472,533	470,914	470,414	436,157	63,000	427,124	428,432	1.64%
YoY %	0.34%	0.11%	7.85%	592.31%	-85.25%	-0.31%	-	-
Horiz. %	110.29%	109.92%	109.80%	101.80%	14.70%	99.69%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	30.98%	-11.78%	14.98%	5.10%	-32.18%	8.58%	14.61%	-
YoY %	362.99%	-178.64%	193.73%	115.85%	-475.06%	-41.27%	-	-
Horiz. %	212.05%	-80.63%	102.53%	34.91%	-220.26%	58.73%	100.00%	-
ROE	9.45%	-1.60%	4.69%	2.38%	-46.70%	2.34%	5.83%	-
YoY %	690.62%	-134.12%	97.06%	105.10%	-2,095.73%	-59.86%	-	-
Horiz. %	162.09%	-27.44%	80.45%	40.82%	-801.03%	40.14%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	102.34	56.88	86.40	85.20	636.60	48.30	72.99	5.79%
YoY %	79.92%	-34.17%	1.41%	-86.62%	1,218.01%	-33.83%	-	-
Horiz. %	140.21%	77.93%	118.37%	116.73%	872.17%	66.17%	100.00%	-
EPS	18.90	-3.11	9.34	4.65	-78.93	4.15	10.66	10.00%
YoY %	707.72%	-133.30%	100.86%	105.89%	-2,001.93%	-61.07%	-	-
Horiz. %	177.30%	-29.17%	87.62%	43.62%	-740.43%	38.93%	100.00%	-
DPS	4.00	4.00	4.00	4.00	16.58	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-75.87%	0.00%	0.00%	-	-
Horiz. %	24.13%	24.13%	24.13%	24.13%	100.00%	-	-	-
NAPS	2.00	1.94	1.99	1.95	1.69	1.77	1.83	1.49%
YoY %	3.09%	-2.51%	2.05%	15.38%	-4.52%	-3.28%	-	-
Horiz. %	109.29%	106.01%	108.74%	106.56%	92.35%	96.72%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 436,157
RPS	89.99	49.84	75.64	69.15	74.63	38.39	58.19	7.53%
YoY %	80.56%	-34.11%	9.39%	-7.34%	94.40%	-34.03%	-	-
Horiz. %	154.65%	85.65%	129.99%	118.83%	128.25%	65.97%	100.00%	-
EPS	16.62	-2.72	8.17	3.77	-9.25	3.30	8.50	11.81%
YoY %	711.03%	-133.29%	116.71%	140.76%	-380.30%	-61.18%	-	-
Horiz. %	195.53%	-32.00%	96.12%	44.35%	-108.82%	38.82%	100.00%	-
DPS	3.52	3.51	3.50	3.25	1.94	0.00	0.00	-
YoY %	0.28%	0.29%	7.69%	67.53%	0.00%	0.00%	-	-
Horiz. %	181.44%	180.93%	180.41%	167.53%	100.00%	-	-	-
NAPS	1.7586	1.70	1.742	1.5827	0.1981	1.4068	1.459	3.16%
YoY %	3.45%	-2.41%	10.07%	698.94%	-85.92%	-3.58%	-	-
Horiz. %	120.53%	116.52%	119.40%	108.48%	13.58%	96.42%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.33	2.11	2.12	1.71	0.47	0.62	1.14	-
P/RPS	1.30	3.71	2.45	2.01	0.07	1.28	1.56	-2.99%
YoY %	-64.96%	51.43%	21.89%	2,771.43%	-94.53%	-17.95%	-	-
Horiz. %	83.33%	237.82%	157.05%	128.85%	4.49%	82.05%	100.00%	-
P/EPS	7.04	-67.88	22.70	36.80	-0.60	14.95	10.69	-6.72%
YoY %	110.37%	-399.03%	-38.32%	6,233.33%	-104.01%	39.85%	-	-
Horiz. %	65.86%	-634.99%	212.35%	344.25%	-5.61%	139.85%	100.00%	-
EY	14.21	-1.47	4.40	2.72	-167.93	6.69	9.35	7.22%
YoY %	1,066.67%	-133.41%	61.76%	101.62%	-2,610.16%	-28.45%	-	-
Horiz. %	151.98%	-15.72%	47.06%	29.09%	-1,796.04%	71.55%	100.00%	-
DY	3.01	1.90	1.89	2.34	35.28	0.00	0.00	-
YoY %	58.42%	0.53%	-19.23%	-93.37%	0.00%	0.00%	-	-
Horiz. %	8.53%	5.39%	5.36%	6.63%	100.00%	-	-	-
P/NAPS	0.67	1.09	1.07	0.88	0.28	0.35	0.62	1.30%
YoY %	-38.53%	1.87%	21.59%	214.29%	-20.00%	-43.55%	-	-
Horiz. %	108.06%	175.81%	172.58%	141.94%	45.16%	56.45%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	28/08/09	28/08/08	30/08/07	30/08/06	29/08/05	27/08/04	-
Price	1.34	1.86	2.07	3.08	0.50	0.55	0.76	-
P/RPS	1.31	3.27	2.40	3.62	0.08	1.14	1.04	3.91%
YoY %	-59.94%	36.25%	-33.70%	4,425.00%	-92.98%	9.62%	-	-
Horiz. %	125.96%	314.42%	230.77%	348.08%	7.69%	109.62%	100.00%	-
P/EPS	7.09	-59.84	22.17	66.28	-0.63	13.26	7.13	-0.09%
YoY %	111.85%	-369.91%	-66.55%	10,620.63%	-104.75%	85.97%	-	-
Horiz. %	99.44%	-839.27%	310.94%	929.59%	-8.84%	185.97%	100.00%	-
EY	14.11	-1.67	4.51	1.51	-157.86	7.54	14.03	0.09%
YoY %	944.91%	-137.03%	198.68%	100.96%	-2,193.63%	-46.26%	-	-
Horiz. %	100.57%	-11.90%	32.15%	10.76%	-1,125.16%	53.74%	100.00%	-
DY	2.99	2.15	1.93	1.30	33.17	0.00	0.00	-
YoY %	39.07%	11.40%	48.46%	-96.08%	0.00%	0.00%	-	-
Horiz. %	9.01%	6.48%	5.82%	3.92%	100.00%	-	-	-
P/NAPS	0.67	0.96	1.04	1.58	0.30	0.31	0.42	8.09%
YoY %	-30.21%	-7.69%	-34.18%	426.67%	-3.23%	-26.19%	-	-
Horiz. %	159.52%	228.57%	247.62%	376.19%	71.43%	73.81%	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