[KPS] YoY TTM Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	1,006,723	641,617	466,439	251,577	80,395	139,766	314,420	21.38%
YoY %	56.90%	37.56%	85.41%	212.93%	-42.48%	-55.55%	-	-
Horiz. %	320.18%	204.06%	148.35%	80.01%	25.57%	44.45%	100.00%	-
PBT	39,708	-219,805	65,408	17,534	152,857	141,518	294,340	-28.36%
YoY %	118.07%	-436.05%	273.04%	-88.53%	8.01%	-51.92%	-	-
Horiz. %	13.49%	-74.68%	22.22%	5.96%	51.93%	48.08%	100.00%	-
Tax	-22,310	-23,394	-7,376	-11,227	-6,752	-34,244	-17,448	4.17%
YoY %	4.63%	-217.16%	34.30%	-66.28%	80.28%	-96.26%	-	-
Horiz. %	127.87%	134.08%	42.27%	64.35%	38.70%	196.26%	100.00%	-
NP	17,398	-243,199	58,032	6,307	146,105	107,274	276,892	-36.92%
YoY %	107.15%	-519.08%	820.12%	-95.68%	36.20%	-61.26%	-	-
Horiz. %	6.28%	-87.83%	20.96%	2.28%	52.77%	38.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,915	-253,044	53,303	2,120	157,097	105,368	277,590	-37.87%
YoY %	106.29%	-574.73%	2,414.29%	-98.65%	49.09%	-62.04%	-	-
Horiz. %	5.73%	-91.16%	19.20%	0.76%	56.59%	37.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	56.19%	-	11.28%	64.03%	4.42%	24.20%	5.93%	-
YoY %	0.00%	-	-82.38%	1,348.64%	-81.74%	308.09%	-	-
Horiz. %	947.55%	-	190.22%	1,079.76%	74.54%	408.09%	100.00%	-
Total Cost	989,325	884,816	408,407	245,270	-65,710	32,492	37,528	72.43%
YoY %	11.81%	116.65%	66.51%	473.26%	-302.23%	-13.42%	-	-
Horiz. %	2,636.23%	2,357.75%	1,088.27%	653.57%	-175.10%	86.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	956,545	940,423	1,391,827	1,362,280	1,379,279	1,227,549	1,132,739	-2.77%
YoY %	1.71%	-32.43%	2.17%	-1.23%	12.36%	8.37%	-	-
Horiz. %	84.45%	83.02%	122.87%	120.26%	121.76%	108.37%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	198,026	22,838	31,187	30,493	19,960	276,434	-
YoY %	-	767.09%	-26.77%	2.28%	52.77%	-92.78%	-	-
Horiz. %	-	71.64%	8.26%	11.28%	11.03%	7.22%	100.00%	-
Div Payout %	-	0.00%	42.85%	1,471.12%	19.41%	18.94%	99.58%	-
YoY %	-	0.00%	-97.09%	7,479.19%	2.48%	-80.98%	-	-
Horiz. %	-	0.00%	43.03%	1,477.32%	19.49%	19.02%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	956,545	940,423	1,391,827	1,362,280	1,379,279	1,227,549	1,132,739	-2.77%
YoY %	1.71%	-32.43%	2.17%	-1.23%	12.36%	8.37%	-	-
Horiz. %	84.45%	83.02%	122.87%	120.26%	121.76%	108.37%	100.00%	-
NOSH	537,385	537,385	537,385	499,004	499,004	499,004	499,004	1.24%
YoY %	0.00%	0.00%	7.69%	0.00%	0.00%	0.00%	-	-
Horiz. %	107.69%	107.69%	107.69%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	1.73%	-37.90%	12.44%	2.51%	181.73%	76.75%	88.06%	-
YoY %	104.56%	-404.66%	395.62%	-98.62%	136.78%	-12.84%	-	-
Horiz. %	1.96%	-43.04%	14.13%	2.85%	206.37%	87.16%	100.00%	-
ROE	1.66%	-26.91%	3.83%	0.16%	11.39%	8.58%	24.51%	-
YoY %	106.17%	-802.61%	2,293.75%	-98.60%	32.75%	-64.99%	-	-
Horiz. %	6.77%	-109.79%	15.63%	0.65%	46.47%	35.01%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	187.34	119.40	86.80	50.42	16.09	28.01	63.01	19.89%
YoY %	56.90%	37.56%	72.15%	213.36%	-42.56%	-55.55%	-	-
Horiz. %	297.32%	189.49%	137.76%	80.02%	25.54%	44.45%	100.00%	-
EPS	2.96	-47.09	9.92	0.42	31.44	21.12	55.63	-38.64%
YoY %	106.29%	-574.70%	2,261.90%	-98.66%	48.86%	-62.03%	-	-
Horiz. %	5.32%	-84.65%	17.83%	0.75%	56.52%	37.97%	100.00%	-
DPS	0.00	36.85	4.25	6.25	6.10	4.00	55.16	-
YoY %	0.00%	767.06%	-32.00%	2.46%	52.50%	-92.75%	-	-
Horiz. %	0.00%	66.81%	7.70%	11.33%	11.06%	7.25%	100.00%	-
NAPS	1.78	1.75	2.59	2.73	2.76	2.46	2.27	-3.96%
YoY %	1.71%	-32.43%	-5.13%	-1.09%	12.20%	8.37%	-	-
Horiz. %	78.41%	77.09%	114.10%	120.26%	121.59%	108.37%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 499,004
RPS	187.34	119.40	86.80	46.82	14.96	26.01	58.51	21.38%
YoY %	56.90%	37.56%	85.39%	212.97%	-42.48%	-55.55%	-	-
Horiz. %	320.18%	204.07%	148.35%	80.02%	25.57%	44.45%	100.00%	-
EPS	2.96	-47.09	9.92	0.39	29.23	19.61	51.66	-37.88%
YoY %	106.29%	-574.70%	2,443.59%	-98.67%	49.06%	-62.04%	-	-
Horiz. %	5.73%	-91.15%	19.20%	0.75%	56.58%	37.96%	100.00%	-
DPS	0.00	36.85	4.25	5.80	5.67	3.71	51.44	-
YoY %	0.00%	767.06%	-26.72%	2.29%	52.83%	-92.79%	-	-
Horiz. %	0.00%	71.64%	8.26%	11.28%	11.02%	7.21%	100.00%	-
NAPS	1.78	1.75	2.59	2.535	2.5667	2.2843	2.1079	-2.77%
YoY %	1.71%	-32.43%	2.17%	-1.24%	12.36%	8.37%	-	-
Horiz. %	84.44%	83.02%	122.87%	120.26%	121.77%	108.37%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.515	0.995	1.68	1.41	1.00	1.41	1.68	-
P/RPS	0.27	0.83	1.94	2.80	6.22	5.03	2.67	-31.72%
YoY %	-67.47%	-57.22%	-30.71%	-54.98%	23.66%	88.39%	-	-
Horiz. %	10.11%	31.09%	72.66%	104.87%	232.96%	188.39%	100.00%	-
P/EPS	17.39	-2.11	16.94	331.88	3.18	6.68	3.02	33.84%
YoY %	924.17%	-112.46%	-94.90%	10,336.48%	-52.40%	121.19%	-	-
Horiz. %	575.83%	-69.87%	560.93%	10,989.40%	105.30%	221.19%	100.00%	-
EY	5.75	-47.32	5.90	0.30	31.44	14.98	33.11	-25.28%
YoY %	112.15%	-902.03%	1,866.67%	-99.05%	109.88%	-54.76%	-	-
Horiz. %	17.37%	-142.92%	17.82%	0.91%	94.96%	45.24%	100.00%	-
DY	0.00	37.04	2.53	4.43	6.10	2.84	32.83	-
YoY %	0.00%	1,364.03%	-42.89%	-27.38%	114.79%	-91.35%	-	-
Horiz. %	0.00%	112.82%	7.71%	13.49%	18.58%	8.65%	100.00%	-
P/NAPS	0.29	0.57	0.65	0.52	0.36	0.57	0.74	-14.44%
YoY %	-49.12%	-12.31%	25.00%	44.44%	-36.84%	-22.97%	-	-
Horiz. %	39.19%	77.03%	87.84%	70.27%	48.65%	77.03%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	29/08/19	29/08/18	29/08/17	25/08/16	27/08/15	28/08/14	-
Price	0.71	0.72	1.67	1.30	1.08	1.19	1.53	-
P/RPS	0.38	0.60	1.92	2.58	6.71	4.25	2.43	-26.57%
YoY %	-36.67%	-68.75%	-25.58%	-61.55%	57.88%	74.90%	-	-
Horiz. %	15.64%	24.69%	79.01%	106.17%	276.13%	174.90%	100.00%	-
P/EPS	23.97	-1.53	16.84	305.99	3.44	5.64	2.75	43.41%
YoY %	1,666.67%	-109.09%	-94.50%	8,795.06%	-39.01%	105.09%	-	-
Horiz. %	871.64%	-55.64%	612.36%	11,126.91%	125.09%	205.09%	100.00%	-
EY	4.17	-65.40	5.94	0.33	29.11	17.74	36.36	-30.27%
YoY %	106.38%	-1,201.01%	1,700.00%	-98.87%	64.09%	-51.21%	-	-
Horiz. %	11.47%	-179.87%	16.34%	0.91%	80.06%	48.79%	100.00%	-
DY	0.00	51.18	2.54	4.81	5.65	3.36	36.05	-
YoY %	0.00%	1,914.96%	-47.19%	-14.87%	68.15%	-90.68%	-	-
Horiz. %	0.00%	141.97%	7.05%	13.34%	15.67%	9.32%	100.00%	-
P/NAPS	0.40	0.41	0.64	0.48	0.39	0.48	0.67	-8.23%
YoY %	-2.44%	-35.94%	33.33%	23.08%	-18.75%	-28.36%	-	-
Horiz. %	59.70%	61.19%	95.52%	71.64%	58.21%	71.64%	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