[KPS] YoY TTM 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
TTM Result
Revenue	292,941	314,091	418,839	474,057	266,236	390,614	370,769	-3.84%
YoY %	-6.73%	-25.01%	-11.65%	78.06%	-31.84%	5.35%	-	-
Horiz. %	79.01%	84.71%	112.96%	127.86%	71.81%	105.35%	100.00%	-
PBT	299,362	37,166	108,635	138,364	-22,461	91,948	36,119	42.21%
YoY %	705.47%	-65.79%	-21.49%	716.02%	-124.43%	154.57%	-	-
Horiz. %	828.82%	102.90%	300.77%	383.08%	-62.19%	254.57%	100.00%	-
Tax	-24,770	-13,162	-39,873	498	-2,677	-16,127	-20,664	3.06%
YoY %	-88.19%	66.99%	-8,106.63%	118.60%	83.40%	21.96%	-	-
Horiz. %	119.87%	63.70%	192.96%	-2.41%	12.95%	78.04%	100.00%	-
NP	274,592	24,004	68,762	138,862	-25,138	75,821	15,455	61.46%
YoY %	1,043.94%	-65.09%	-50.48%	652.40%	-133.15%	390.59%	-	-
Horiz. %	1,776.72%	155.32%	444.92%	898.49%	-162.65%	490.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	270,169	31,154	79,371	84,275	-6,181	54,700	15,392	61.13%
YoY %	767.20%	-60.75%	-5.82%	1,463.45%	-111.30%	255.38%	-	-
Horiz. %	1,755.26%	202.40%	515.66%	547.52%	-40.16%	355.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.27%	35.41%	36.70%	-0.36%	-	17.54%	57.21%	-
YoY %	-76.65%	-3.51%	10,294.44%	0.00%	-	-69.34%	-	-
Horiz. %	14.46%	61.89%	64.15%	-0.63%	-	30.66%	100.00%	-
Total Cost	18,349	290,087	350,077	335,195	291,374	314,793	355,314	-38.94%
YoY %	-93.67%	-17.14%	4.44%	15.04%	-7.44%	-11.40%	-	-
Horiz. %	5.16%	81.64%	98.53%	94.34%	82.00%	88.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,097,330	1,124,758	1,113,581	943,900	936,954	960,873	727,349	7.08%
YoY %	-2.44%	1.00%	17.98%	0.74%	-2.49%	32.11%	-	-
Horiz. %	150.87%	154.64%	153.10%	129.77%	128.82%	132.11%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	146,587	38,302	9,509	18,901	18,836	18,816	17,446	42.53%
YoY %	282.71%	302.80%	-49.69%	0.35%	0.11%	7.85%	-	-
Horiz. %	840.23%	219.55%	54.51%	108.34%	107.97%	107.85%	100.00%	-
Div Payout %	54.26%	122.95%	11.98%	22.43%	0.00%	34.40%	113.35%	-
YoY %	-55.87%	926.29%	-46.59%	0.00%	0.00%	-69.65%	-	-
Horiz. %	47.87%	108.47%	10.57%	19.79%	0.00%	30.35%	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	1,097,330	1,124,758	1,113,581	943,900	936,954	960,873	727,349	7.08%
YoY %	-2.44%	1.00%	17.98%	0.74%	-2.49%	32.11%	-	-
Horiz. %	150.87%	154.64%	153.10%	129.77%	128.82%	132.11%	100.00%	-
NOSH	499,004	478,620	477,932	471,950	473,209	475,680	372,999	4.96%
YoY %	4.26%	0.14%	1.27%	-0.27%	-0.52%	27.53%	-	-
Horiz. %	133.78%	128.32%	128.13%	126.53%	126.87%	127.53%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	93.74%	7.64%	16.42%	29.29%	-9.44%	19.41%	4.17%	-
YoY %	1,126.96%	-53.47%	-43.94%	410.28%	-148.63%	365.47%	-	-
Horiz. %	2,247.96%	183.21%	393.76%	702.40%	-226.38%	465.47%	100.00%	-
ROE	24.62%	2.77%	7.13%	8.93%	-0.66%	5.69%	2.12%	-
YoY %	788.81%	-61.15%	-20.16%	1,453.03%	-111.60%	168.40%	-	-
Horiz. %	1,161.32%	130.66%	336.32%	421.23%	-31.13%	268.40%	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	58.73	65.62	87.64	100.45	56.26	82.12	99.40	-8.38%
YoY %	-10.50%	-25.13%	-12.75%	78.55%	-31.49%	-17.38%	-	-
Horiz. %	59.08%	66.02%	88.17%	101.06%	56.60%	82.62%	100.00%	-
EPS	54.17	6.51	16.61	17.86	-1.31	11.50	4.13	53.50%
YoY %	732.10%	-60.81%	-7.00%	1,463.36%	-111.39%	178.45%	-	-
Horiz. %	1,311.62%	157.63%	402.18%	432.45%	-31.72%	278.45%	100.00%	-
DPS	29.39	8.00	1.99	4.00	4.00	3.96	4.68	35.79%
YoY %	267.38%	302.01%	-50.25%	0.00%	1.01%	-15.38%	-	-
Horiz. %	627.99%	170.94%	42.52%	85.47%	85.47%	84.62%	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	53.28	57.12	76.17	86.21	48.42	71.04	67.43	-3.84%
YoY %	-6.72%	-25.01%	-11.65%	78.05%	-31.84%	5.35%	-	-
Horiz. %	79.02%	84.71%	112.96%	127.85%	71.81%	105.35%	100.00%	-
EPS	49.13	5.67	14.43	15.33	-1.12	9.95	2.80	61.12%
YoY %	766.49%	-60.71%	-5.87%	1,468.75%	-111.26%	255.36%	-	-
Horiz. %	1,754.64%	202.50%	515.36%	547.50%	-40.00%	355.36%	100.00%	-
DPS	26.66	6.97	1.73	3.44	3.43	3.42	3.17	42.55%
YoY %	282.50%	302.89%	-49.71%	0.29%	0.29%	7.89%	-	-
Horiz. %	841.01%	219.87%	54.57%	108.52%	108.20%	107.89%	100.00%	-
NAPS	1.9957	2.0455	2.0252	1.7166	1.704	1.7475	1.3228	7.08%
YoY %	-2.43%	1.00%	17.98%	0.74%	-2.49%	32.11%	-	-
Horiz. %	150.87%	154.63%	153.10%	129.77%	128.82%	132.11%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
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	3.95	1.45	0.94	1.39	3.09	2.19	3.30	3.03%
YoY %	172.41%	54.26%	-32.37%	-55.02%	41.10%	-33.64%	-	-
Horiz. %	119.70%	43.94%	28.48%	42.12%	93.64%	66.36%	100.00%	-
P/EPS	4.28	14.59	4.94	7.84	-133.21	15.65	79.49	-38.52%
YoY %	-70.66%	195.34%	-36.99%	105.89%	-951.18%	-80.31%	-	-
Horiz. %	5.38%	18.35%	6.21%	9.86%	-167.58%	19.69%	100.00%	-
EY	23.35	6.85	20.25	12.75	-0.75	6.39	1.26	62.60%
YoY %	240.88%	-66.17%	58.82%	1,800.00%	-111.74%	407.14%	-	-
Horiz. %	1,853.17%	543.65%	1,607.14%	1,011.90%	-59.52%	507.14%	100.00%	-
DY	12.67	8.42	2.43	2.86	2.30	2.20	1.43	43.80%
YoY %	50.48%	246.50%	-15.03%	24.35%	4.55%	53.85%	-	-
Horiz. %	886.01%	588.81%	169.93%	200.00%	160.84%	153.85%	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	3.71	1.40	1.06	1.32	2.63	1.70	3.00	3.60%
YoY %	165.00%	32.08%	-19.70%	-49.81%	54.71%	-43.33%	-	-
Horiz. %	123.67%	46.67%	35.33%	44.00%	87.67%	56.67%	100.00%	-
P/EPS	4.02	14.13	5.60	7.45	-113.31	12.17	72.22	-38.18%
YoY %	-71.55%	152.32%	-24.83%	106.57%	-1,031.06%	-83.15%	-	-
Horiz. %	5.57%	19.57%	7.75%	10.32%	-156.90%	16.85%	100.00%	-
EY	24.85	7.08	17.86	13.43	-0.88	8.21	1.38	61.82%
YoY %	250.99%	-60.36%	32.99%	1,626.14%	-110.72%	494.93%	-	-
Horiz. %	1,800.72%	513.04%	1,294.20%	973.19%	-63.77%	594.93%	100.00%	-
DY	13.48	8.70	2.14	3.01	2.70	2.83	1.57	43.05%
YoY %	54.94%	306.54%	-28.90%	11.48%	-4.59%	80.25%	-	-
Horiz. %	858.60%	554.14%	136.31%	191.72%	171.97%	180.25%	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