[KPS] YoY TTM Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	79,564	314,971	292,941	314,091	418,839	474,057	266,236	-18.22%
YoY %	-74.74%	7.52%	-6.73%	-25.01%	-11.65%	78.06%	-	-
Horiz. %	29.88%	118.31%	110.03%	117.97%	157.32%	178.06%	100.00%	-
PBT	107,182	79,582	299,362	37,166	108,635	138,364	-22,461	-
YoY %	34.68%	-73.42%	705.47%	-65.79%	-21.49%	716.02%	-	-
Horiz. %	-477.19%	-354.31%	-1,332.81%	-165.47%	-483.66%	-616.02%	100.00%	-
Tax	-32,869	-7,108	-24,770	-13,162	-39,873	498	-2,677	51.85%
YoY %	-362.42%	71.30%	-88.19%	66.99%	-8,106.63%	118.60%	-	-
Horiz. %	1,227.83%	265.52%	925.29%	491.67%	1,489.47%	-18.60%	100.00%	-
NP	74,313	72,474	274,592	24,004	68,762	138,862	-25,138	-
YoY %	2.54%	-73.61%	1,043.94%	-65.09%	-50.48%	652.40%	-	-
Horiz. %	-295.62%	-288.30%	-1,092.34%	-95.49%	-273.54%	-552.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,651	73,179	270,169	31,154	79,371	84,275	-6,181	-
YoY %	-0.72%	-72.91%	767.20%	-60.75%	-5.82%	1,463.45%	-	-
Horiz. %	-1,175.39%	-1,183.93%	-4,370.96%	-504.03%	-1,284.11%	-1,363.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.67%	8.93%	8.27%	35.41%	36.70%	-0.36%	-	-
YoY %	243.45%	7.98%	-76.65%	-3.51%	10,294.44%	0.00%	-	-
Horiz. %	-8,519.44%	-2,480.56%	-2,297.22%	-9,836.11%	-10,194.44%	100.00%	-	-
Total Cost	5,251	242,497	18,349	290,087	350,077	335,195	291,374	-48.78%
YoY %	-97.83%	1,221.58%	-93.67%	-17.14%	4.44%	15.04%	-	-
Horiz. %	1.80%	83.23%	6.30%	99.56%	120.15%	115.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,253,328	1,157,689	1,097,330	1,124,758	1,113,581	943,900	936,954	4.96%
YoY %	8.26%	5.50%	-2.44%	1.00%	17.98%	0.74%	-	-
Horiz. %	133.77%	123.56%	117.12%	120.04%	118.85%	100.74%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	30,191	148,845	146,587	38,302	9,509	18,901	18,836	8.17%
YoY %	-79.72%	1.54%	282.71%	302.80%	-49.69%	0.35%	-	-
Horiz. %	160.28%	790.22%	778.23%	203.34%	50.48%	100.35%	100.00%	-
Div Payout %	41.56%	203.40%	54.26%	122.95%	11.98%	22.43%	0.00%	-
YoY %	-79.57%	274.86%	-55.87%	926.29%	-46.59%	0.00%	-	-
Horiz. %	185.29%	906.82%	241.91%	548.15%	53.41%	100.00%	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	1,253,328	1,157,689	1,097,330	1,124,758	1,113,581	943,900	936,954	4.96%
YoY %	8.26%	5.50%	-2.44%	1.00%	17.98%	0.74%	-	-
Horiz. %	133.77%	123.56%	117.12%	120.04%	118.85%	100.74%	100.00%	-
NOSH	499,004	499,004	499,004	478,620	477,932	471,950	473,209	0.88%
YoY %	0.00%	0.00%	4.26%	0.14%	1.27%	-0.27%	-	-
Horiz. %	105.45%	105.45%	105.45%	101.14%	101.00%	99.73%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	93.40%	23.01%	93.74%	7.64%	16.42%	29.29%	-9.44%	-
YoY %	305.91%	-75.45%	1,126.96%	-53.47%	-43.94%	410.28%	-	-
Horiz. %	-989.41%	-243.75%	-993.01%	-80.93%	-173.94%	-310.28%	100.00%	-
ROE	5.80%	6.32%	24.62%	2.77%	7.13%	8.93%	-0.66%	-
YoY %	-8.23%	-74.33%	788.81%	-61.15%	-20.16%	1,453.03%	-	-
Horiz. %	-878.79%	-957.58%	-3,730.30%	-419.70%	-1,080.30%	-1,353.03%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	15.55	63.12	58.73	65.62	87.64	100.45	56.26	-19.28%
YoY %	-75.36%	7.47%	-10.50%	-25.13%	-12.75%	78.55%	-	-
Horiz. %	27.64%	112.19%	104.39%	116.64%	155.78%	178.55%	100.00%	-
EPS	14.20	14.67	54.17	6.51	16.61	17.86	-1.31	-
YoY %	-3.20%	-72.92%	732.10%	-60.81%	-7.00%	1,463.36%	-	-
Horiz. %	-1,083.97%	-1,119.85%	-4,135.11%	-496.95%	-1,267.94%	-1,363.36%	100.00%	-
DPS	5.90	29.58	29.39	8.00	1.99	4.00	4.00	6.68%
YoY %	-80.05%	0.65%	267.38%	302.01%	-50.25%	0.00%	-	-
Horiz. %	147.50%	739.50%	734.75%	200.00%	49.75%	100.00%	100.00%	-
NAPS	2.45	2.32	2.20	2.35	2.33	2.00	1.98	3.61%
YoY %	5.60%	5.45%	-6.38%	0.86%	16.50%	1.01%	-	-
Horiz. %	123.74%	117.17%	111.11%	118.69%	117.68%	101.01%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 478,620
RPS	14.47	57.28	53.28	57.12	76.17	86.21	48.42	-18.22%
YoY %	-74.74%	7.51%	-6.72%	-25.01%	-11.65%	78.05%	-	-
Horiz. %	29.88%	118.30%	110.04%	117.97%	157.31%	178.05%	100.00%	-
EPS	13.21	13.31	49.13	5.67	14.43	15.33	-1.12	-
YoY %	-0.75%	-72.91%	766.49%	-60.71%	-5.87%	1,468.75%	-	-
Horiz. %	-1,179.46%	-1,188.39%	-4,386.61%	-506.25%	-1,288.39%	-1,368.75%	100.00%	-
DPS	5.49	27.07	26.66	6.97	1.73	3.44	3.43	8.15%
YoY %	-79.72%	1.54%	282.50%	302.89%	-49.71%	0.29%	-	-
Horiz. %	160.06%	789.21%	777.26%	203.21%	50.44%	100.29%	100.00%	-
NAPS	2.2794	2.1054	1.9957	2.0455	2.0252	1.7166	1.704	4.96%
YoY %	8.26%	5.50%	-2.43%	1.00%	17.98%	0.74%	-	-
Horiz. %	133.77%	123.56%	117.12%	120.04%	118.85%	100.74%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.27	1.53	2.32	0.95	0.82	1.40	1.74	-
P/RPS	8.17	2.42	3.95	1.45	0.94	1.39	3.09	17.58%
YoY %	237.60%	-38.73%	172.41%	54.26%	-32.37%	-55.02%	-	-
Horiz. %	264.40%	78.32%	127.83%	46.93%	30.42%	44.98%	100.00%	-
P/EPS	8.94	10.43	4.28	14.59	4.94	7.84	-133.21	-
YoY %	-14.29%	143.69%	-70.66%	195.34%	-36.99%	105.89%	-	-
Horiz. %	-6.71%	-7.83%	-3.21%	-10.95%	-3.71%	-5.89%	100.00%	-
EY	11.18	9.58	23.35	6.85	20.25	12.75	-0.75	-
YoY %	16.70%	-58.97%	240.88%	-66.17%	58.82%	1,800.00%	-	-
Horiz. %	-1,490.67%	-1,277.33%	-3,113.33%	-913.33%	-2,700.00%	-1,700.00%	100.00%	-
DY	4.65	19.33	12.67	8.42	2.43	2.86	2.30	12.44%
YoY %	-75.94%	52.57%	50.48%	246.50%	-15.03%	24.35%	-	-
Horiz. %	202.17%	840.43%	550.87%	366.09%	105.65%	124.35%	100.00%	-
P/NAPS	0.52	0.66	1.05	0.40	0.35	0.70	0.88	-8.39%
YoY %	-21.21%	-37.14%	162.50%	14.29%	-50.00%	-20.45%	-	-
Horiz. %	59.09%	75.00%	119.32%	45.45%	39.77%	79.55%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	27/11/14	29/11/13	30/11/12	30/11/11	29/11/10	25/11/09	-
Price	1.23	1.46	2.18	0.92	0.93	1.33	1.48	-
P/RPS	7.91	2.31	3.71	1.40	1.06	1.32	2.63	20.13%
YoY %	242.42%	-37.74%	165.00%	32.08%	-19.70%	-49.81%	-	-
Horiz. %	300.76%	87.83%	141.06%	53.23%	40.30%	50.19%	100.00%	-
P/EPS	8.66	9.96	4.02	14.13	5.60	7.45	-113.31	-
YoY %	-13.05%	147.76%	-71.55%	152.32%	-24.83%	106.57%	-	-
Horiz. %	-7.64%	-8.79%	-3.55%	-12.47%	-4.94%	-6.57%	100.00%	-
EY	11.55	10.04	24.85	7.08	17.86	13.43	-0.88	-
YoY %	15.04%	-59.60%	250.99%	-60.36%	32.99%	1,626.14%	-	-
Horiz. %	-1,312.50%	-1,140.91%	-2,823.86%	-804.55%	-2,029.55%	-1,526.14%	100.00%	-
DY	4.80	20.26	13.48	8.70	2.14	3.01	2.70	10.05%
YoY %	-76.31%	50.30%	54.94%	306.54%	-28.90%	11.48%	-	-
Horiz. %	177.78%	750.37%	499.26%	322.22%	79.26%	111.48%	100.00%	-
P/NAPS	0.50	0.63	0.99	0.39	0.40	0.67	0.75	-6.53%
YoY %	-20.63%	-36.36%	153.85%	-2.50%	-40.30%	-10.67%	-	-
Horiz. %	66.67%	84.00%	132.00%	52.00%	53.33%	89.33%	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