[KPS] YoY TTM Result on 30-Sep-2018 [#3]

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	1,310,839	1,056,111	740,920	534,481	301,693	99,143	79,564	59.44%
YoY %	24.12%	42.54%	38.62%	77.16%	204.30%	24.61%	-	-
Horiz. %	1,647.53%	1,327.37%	931.23%	671.76%	379.18%	124.61%	100.00%	-
PBT	96,306	48,927	60,353	-215,129	50,164	139,671	107,182	-1.76%
YoY %	96.84%	-18.93%	128.05%	-528.85%	-64.08%	30.31%	-	-
Horiz. %	89.85%	45.65%	56.31%	-200.71%	46.80%	130.31%	100.00%	-
Tax	-25,720	-20,280	-22,991	-12,821	-7,885	-8,384	-32,869	-4.00%
YoY %	-26.82%	11.79%	-79.32%	-62.60%	5.95%	74.49%	-	-
Horiz. %	78.25%	61.70%	69.95%	39.01%	23.99%	25.51%	100.00%	-
NP	70,586	28,647	37,362	-227,950	42,279	131,287	74,313	-0.85%
YoY %	146.40%	-23.33%	116.39%	-639.16%	-67.80%	76.67%	-	-
Horiz. %	94.98%	38.55%	50.28%	-306.74%	56.89%	176.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,237	25,416	28,185	-234,138	39,202	141,067	72,651	-1.77%
YoY %	156.68%	-9.82%	112.04%	-697.26%	-72.21%	94.17%	-	-
Horiz. %	89.80%	34.98%	38.80%	-322.28%	53.96%	194.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.71%	41.45%	38.09%	-	15.72%	6.00%	30.67%	-
YoY %	-35.56%	8.82%	0.00%	-	162.00%	-80.44%	-	-
Horiz. %	87.09%	135.15%	124.19%	-	51.26%	19.56%	100.00%	-
Total Cost	1,240,253	1,027,464	703,558	762,431	259,414	-32,144	5,251	148.41%
YoY %	20.71%	46.04%	-7.72%	193.91%	907.04%	-712.15%	-	-
Horiz. %	23,619.37%	19,567.02%	13,398.55%	14,519.73%	4,940.28%	-612.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,026,405	972,666	945,797	1,117,760	1,372,261	1,352,300	1,253,328	-3.27%
YoY %	5.52%	2.84%	-15.38%	-18.55%	1.48%	7.90%	-	-
Horiz. %	81.89%	77.61%	75.46%	89.18%	109.49%	107.90%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	13,434	-	198,026	22,838	21,207	20,261	30,191	-12.61%
YoY %	0.00%	-	767.09%	7.69%	4.67%	-32.89%	-	-
Horiz. %	44.50%	-	655.91%	75.65%	70.24%	67.11%	100.00%	-
Div Payout %	20.59%	-	702.59%	0.00%	54.10%	14.36%	41.56%	-
YoY %	0.00%	-	0.00%	0.00%	276.74%	-65.45%	-	-
Horiz. %	49.54%	-	1,690.54%	0.00%	130.17%	34.55%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	1,026,405	972,666	945,797	1,117,760	1,372,261	1,352,300	1,253,328	-3.27%
YoY %	5.52%	2.84%	-15.38%	-18.55%	1.48%	7.90%	-	-
Horiz. %	81.89%	77.61%	75.46%	89.18%	109.49%	107.90%	100.00%	-
NOSH	537,385	537,385	537,385	537,385	499,004	499,004	499,004	1.24%
YoY %	0.00%	0.00%	0.00%	7.69%	0.00%	0.00%	-	-
Horiz. %	107.69%	107.69%	107.69%	107.69%	100.00%	100.00%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	5.38%	2.71%	5.04%	-42.65%	14.01%	132.42%	93.40%	-
YoY %	98.52%	-46.23%	111.82%	-404.43%	-89.42%	41.78%	-	-
Horiz. %	5.76%	2.90%	5.40%	-45.66%	15.00%	141.78%	100.00%	-
ROE	6.36%	2.61%	2.98%	-20.95%	2.86%	10.43%	5.80%	-
YoY %	143.68%	-12.42%	114.22%	-832.52%	-72.58%	79.83%	-	-
Horiz. %	109.66%	45.00%	51.38%	-361.21%	49.31%	179.83%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	243.93	196.53	137.88	99.46	60.46	19.87	15.55	58.15%
YoY %	24.12%	42.54%	38.63%	64.51%	204.28%	27.78%	-	-
Horiz. %	1,568.68%	1,263.86%	886.69%	639.61%	388.81%	127.78%	100.00%	-
EPS	12.14	4.73	5.24	-43.57	7.86	28.27	14.20	-2.57%
YoY %	156.66%	-9.73%	112.03%	-654.33%	-72.20%	99.08%	-	-
Horiz. %	85.49%	33.31%	36.90%	-306.83%	55.35%	199.08%	100.00%	-
DPS	2.50	0.00	36.85	4.25	4.25	4.06	5.90	-13.32%
YoY %	0.00%	0.00%	767.06%	0.00%	4.68%	-31.19%	-	-
Horiz. %	42.37%	0.00%	624.58%	72.03%	72.03%	68.81%	100.00%	-
NAPS	1.91	1.81	1.76	2.08	2.75	2.71	2.45	-4.06%
YoY %	5.52%	2.84%	-15.38%	-24.36%	1.48%	10.61%	-	-
Horiz. %	77.96%	73.88%	71.84%	84.90%	112.24%	110.61%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 537,385
RPS	238.40	192.07	134.75	97.20	54.87	18.03	14.47	59.44%
YoY %	24.12%	42.54%	38.63%	77.15%	204.33%	24.60%	-	-
Horiz. %	1,647.55%	1,327.37%	931.24%	671.73%	379.20%	124.60%	100.00%	-
EPS	11.86	4.62	5.13	-42.58	7.13	25.66	13.21	-1.77%
YoY %	156.71%	-9.94%	112.05%	-697.19%	-72.21%	94.25%	-	-
Horiz. %	89.78%	34.97%	38.83%	-322.33%	53.97%	194.25%	100.00%	-
DPS	2.44	0.00	36.01	4.15	3.86	3.68	5.49	-12.63%
YoY %	0.00%	0.00%	767.71%	7.51%	4.89%	-32.97%	-	-
Horiz. %	44.44%	0.00%	655.92%	75.59%	70.31%	67.03%	100.00%	-
NAPS	1.8667	1.7689	1.7201	2.0328	2.4957	2.4594	2.2794	-3.27%
YoY %	5.53%	2.84%	-15.38%	-18.55%	1.48%	7.90%	-	-
Horiz. %	81.89%	77.60%	75.46%	89.18%	109.49%	107.90%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	0.74	0.765	0.67	1.62	1.43	1.27	1.27	-
P/RPS	0.30	0.39	0.49	1.63	2.37	6.39	8.17	-42.31%
YoY %	-23.08%	-20.41%	-69.94%	-31.22%	-62.91%	-21.79%	-	-
Horiz. %	3.67%	4.77%	6.00%	19.95%	29.01%	78.21%	100.00%	-
P/EPS	6.10	16.17	12.77	-3.72	18.20	4.49	8.94	-6.16%
YoY %	-62.28%	26.62%	443.28%	-120.44%	305.35%	-49.78%	-	-
Horiz. %	68.23%	180.87%	142.84%	-41.61%	203.58%	50.22%	100.00%	-
EY	16.41	6.18	7.83	-26.89	5.49	22.26	11.18	6.59%
YoY %	165.53%	-21.07%	129.12%	-589.80%	-75.34%	99.11%	-	-
Horiz. %	146.78%	55.28%	70.04%	-240.52%	49.11%	199.11%	100.00%	-
DY	3.38	0.00	55.00	2.62	2.97	3.20	4.65	-5.17%
YoY %	0.00%	0.00%	1,999.24%	-11.78%	-7.19%	-31.18%	-	-
Horiz. %	72.69%	0.00%	1,182.80%	56.34%	63.87%	68.82%	100.00%	-
P/NAPS	0.39	0.42	0.38	0.78	0.52	0.47	0.52	-4.67%
YoY %	-7.14%	10.53%	-51.28%	50.00%	10.64%	-9.62%	-	-
Horiz. %	75.00%	80.77%	73.08%	150.00%	100.00%	90.38%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	25/11/21	27/11/20	28/11/19	29/11/18	29/11/17	29/11/16	26/11/15	-
Price	0.73	0.94	0.74	1.33	1.35	1.17	1.23	-
P/RPS	0.30	0.48	0.54	1.34	2.23	5.89	7.91	-42.00%
YoY %	-37.50%	-11.11%	-59.70%	-39.91%	-62.14%	-25.54%	-	-
Horiz. %	3.79%	6.07%	6.83%	16.94%	28.19%	74.46%	100.00%	-
P/EPS	6.01	19.87	14.11	-3.05	17.18	4.14	8.66	-5.90%
YoY %	-69.75%	40.82%	562.62%	-117.75%	314.98%	-52.19%	-	-
Horiz. %	69.40%	229.45%	162.93%	-35.22%	198.38%	47.81%	100.00%	-
EY	16.63	5.03	7.09	-32.76	5.82	24.16	11.55	6.25%
YoY %	230.62%	-29.06%	121.64%	-662.89%	-75.91%	109.18%	-	-
Horiz. %	143.98%	43.55%	61.39%	-283.64%	50.39%	209.18%	100.00%	-
DY	3.42	0.00	49.80	3.20	3.15	3.47	4.80	-5.48%
YoY %	0.00%	0.00%	1,456.25%	1.59%	-9.22%	-27.71%	-	-
Horiz. %	71.25%	0.00%	1,037.50%	66.67%	65.62%	72.29%	100.00%	-
P/NAPS	0.38	0.52	0.42	0.64	0.49	0.43	0.50	-4.46%
YoY %	-26.92%	23.81%	-34.38%	30.61%	13.95%	-14.00%	-	-
Horiz. %	76.00%	104.00%	84.00%	128.00%	98.00%	86.00%	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