[KPS] YoY TTM Result on 30-Sep-2019 [#3]

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	1,373,365	1,310,839	1,056,111	740,920	534,481	301,693	99,143	54.94%
YoY %	4.77%	24.12%	42.54%	38.62%	77.16%	204.30%	-	-
Horiz. %	1,385.24%	1,322.17%	1,065.24%	747.32%	539.10%	304.30%	100.00%	-
PBT	84,954	96,306	48,927	60,353	-215,129	50,164	139,671	-7.94%
YoY %	-11.79%	96.84%	-18.93%	128.05%	-528.85%	-64.08%	-	-
Horiz. %	60.82%	68.95%	35.03%	43.21%	-154.03%	35.92%	100.00%	-
Tax	-27,005	-25,720	-20,280	-22,991	-12,821	-7,885	-8,384	21.51%
YoY %	-5.00%	-26.82%	11.79%	-79.32%	-62.60%	5.95%	-	-
Horiz. %	322.10%	306.77%	241.89%	274.22%	152.92%	94.05%	100.00%	-
NP	57,949	70,586	28,647	37,362	-227,950	42,279	131,287	-12.73%
YoY %	-17.90%	146.40%	-23.33%	116.39%	-639.16%	-67.80%	-	-
Horiz. %	44.14%	53.76%	21.82%	28.46%	-173.63%	32.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,886	65,237	25,416	28,185	-234,138	39,202	141,067	-17.36%
YoY %	-31.20%	156.68%	-9.82%	112.04%	-697.26%	-72.21%	-	-
Horiz. %	31.82%	46.25%	18.02%	19.98%	-165.98%	27.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.79%	26.71%	41.45%	38.09%	-	15.72%	6.00%	-
YoY %	19.02%	-35.56%	8.82%	0.00%	-	162.00%	-	-
Horiz. %	529.83%	445.17%	690.83%	634.83%	-	262.00%	100.00%	-
Total Cost	1,315,416	1,240,253	1,027,464	703,558	762,431	259,414	-32,144	-
YoY %	6.06%	20.71%	46.04%	-7.72%	193.91%	907.04%	-	-
Horiz. %	-4,092.26%	-3,858.43%	-3,196.44%	-2,188.77%	-2,371.92%	-807.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,064,022	1,026,405	972,666	945,797	1,117,760	1,372,261	1,352,300	-3.91%
YoY %	3.66%	5.52%	2.84%	-15.38%	-18.55%	1.48%	-	-
Horiz. %	78.68%	75.90%	71.93%	69.94%	82.66%	101.48%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	24,182	13,434	-	198,026	22,838	21,207	20,261	2.99%
YoY %	80.01%	0.00%	-	767.09%	7.69%	4.67%	-	-
Horiz. %	119.35%	66.30%	-	977.38%	112.72%	104.67%	100.00%	-
Div Payout %	53.87%	20.59%	-	702.59%	0.00%	54.10%	14.36%	-
YoY %	161.63%	0.00%	-	0.00%	0.00%	276.74%	-	-
Horiz. %	375.14%	143.38%	-	4,892.69%	0.00%	376.74%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	1,064,022	1,026,405	972,666	945,797	1,117,760	1,372,261	1,352,300	-3.91%
YoY %	3.66%	5.52%	2.84%	-15.38%	-18.55%	1.48%	-	-
Horiz. %	78.68%	75.90%	71.93%	69.94%	82.66%	101.48%	100.00%	-
NOSH	537,385	537,385	537,385	537,385	537,385	499,004	499,004	1.24%
YoY %	0.00%	0.00%	0.00%	0.00%	7.69%	0.00%	-	-
Horiz. %	107.69%	107.69%	107.69%	107.69%	107.69%	100.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	4.22%	5.38%	2.71%	5.04%	-42.65%	14.01%	132.42%	-
YoY %	-21.56%	98.52%	-46.23%	111.82%	-404.43%	-89.42%	-	-
Horiz. %	3.19%	4.06%	2.05%	3.81%	-32.21%	10.58%	100.00%	-
ROE	4.22%	6.36%	2.61%	2.98%	-20.95%	2.86%	10.43%	-
YoY %	-33.65%	143.68%	-12.42%	114.22%	-832.52%	-72.58%	-	-
Horiz. %	40.46%	60.98%	25.02%	28.57%	-200.86%	27.42%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	255.56	243.93	196.53	137.88	99.46	60.46	19.87	53.03%
YoY %	4.77%	24.12%	42.54%	38.63%	64.51%	204.28%	-	-
Horiz. %	1,286.16%	1,227.63%	989.08%	693.91%	500.55%	304.28%	100.00%	-
EPS	8.35	12.14	4.73	5.24	-43.57	7.86	28.27	-18.38%
YoY %	-31.22%	156.66%	-9.73%	112.03%	-654.33%	-72.20%	-	-
Horiz. %	29.54%	42.94%	16.73%	18.54%	-154.12%	27.80%	100.00%	-
DPS	4.50	2.50	0.00	36.85	4.25	4.25	4.06	1.72%
YoY %	80.00%	0.00%	0.00%	767.06%	0.00%	4.68%	-	-
Horiz. %	110.84%	61.58%	0.00%	907.64%	104.68%	104.68%	100.00%	-
NAPS	1.98	1.91	1.81	1.76	2.08	2.75	2.71	-5.09%
YoY %	3.66%	5.52%	2.84%	-15.38%	-24.36%	1.48%	-	-
Horiz. %	73.06%	70.48%	66.79%	64.94%	76.75%	101.48%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 537,385
RPS	249.77	238.40	192.07	134.75	97.20	54.87	18.03	54.94%
YoY %	4.77%	24.12%	42.54%	38.63%	77.15%	204.33%	-	-
Horiz. %	1,385.30%	1,322.24%	1,065.28%	747.37%	539.10%	304.33%	100.00%	-
EPS	8.16	11.86	4.62	5.13	-42.58	7.13	25.66	-17.37%
YoY %	-31.20%	156.71%	-9.94%	112.05%	-697.19%	-72.21%	-	-
Horiz. %	31.80%	46.22%	18.00%	19.99%	-165.94%	27.79%	100.00%	-
DPS	4.40	2.44	0.00	36.01	4.15	3.86	3.68	3.02%
YoY %	80.33%	0.00%	0.00%	767.71%	7.51%	4.89%	-	-
Horiz. %	119.57%	66.30%	0.00%	978.53%	112.77%	104.89%	100.00%	-
NAPS	1.9351	1.8667	1.7689	1.7201	2.0328	2.4957	2.4594	-3.91%
YoY %	3.66%	5.53%	2.84%	-15.38%	-18.55%	1.48%	-	-
Horiz. %	78.68%	75.90%	71.92%	69.94%	82.65%	101.48%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.675	0.74	0.765	0.67	1.62	1.43	1.27	-
P/RPS	0.26	0.30	0.39	0.49	1.63	2.37	6.39	-41.33%
YoY %	-13.33%	-23.08%	-20.41%	-69.94%	-31.22%	-62.91%	-	-
Horiz. %	4.07%	4.69%	6.10%	7.67%	25.51%	37.09%	100.00%	-
P/EPS	8.08	6.10	16.17	12.77	-3.72	18.20	4.49	10.28%
YoY %	32.46%	-62.28%	26.62%	443.28%	-120.44%	305.35%	-	-
Horiz. %	179.96%	135.86%	360.13%	284.41%	-82.85%	405.35%	100.00%	-
EY	12.37	16.41	6.18	7.83	-26.89	5.49	22.26	-9.32%
YoY %	-24.62%	165.53%	-21.07%	129.12%	-589.80%	-75.34%	-	-
Horiz. %	55.57%	73.72%	27.76%	35.18%	-120.80%	24.66%	100.00%	-
DY	6.67	3.38	0.00	55.00	2.62	2.97	3.20	13.01%
YoY %	97.34%	0.00%	0.00%	1,999.24%	-11.78%	-7.19%	-	-
Horiz. %	208.44%	105.62%	0.00%	1,718.75%	81.88%	92.81%	100.00%	-
P/NAPS	0.34	0.39	0.42	0.38	0.78	0.52	0.47	-5.25%
YoY %	-12.82%	-7.14%	10.53%	-51.28%	50.00%	10.64%	-	-
Horiz. %	72.34%	82.98%	89.36%	80.85%	165.96%	110.64%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	25/11/22	25/11/21	27/11/20	28/11/19	29/11/18	29/11/17	29/11/16	-
Price	0.73	0.73	0.94	0.74	1.33	1.35	1.17	-
P/RPS	0.29	0.30	0.48	0.54	1.34	2.23	5.89	-39.44%
YoY %	-3.33%	-37.50%	-11.11%	-59.70%	-39.91%	-62.14%	-	-
Horiz. %	4.92%	5.09%	8.15%	9.17%	22.75%	37.86%	100.00%	-
P/EPS	8.74	6.01	19.87	14.11	-3.05	17.18	4.14	13.25%
YoY %	45.42%	-69.75%	40.82%	562.62%	-117.75%	314.98%	-	-
Horiz. %	211.11%	145.17%	479.95%	340.82%	-73.67%	414.98%	100.00%	-
EY	11.44	16.63	5.03	7.09	-32.76	5.82	24.16	-11.70%
YoY %	-31.21%	230.62%	-29.06%	121.64%	-662.89%	-75.91%	-	-
Horiz. %	47.35%	68.83%	20.82%	29.35%	-135.60%	24.09%	100.00%	-
DY	6.16	3.42	0.00	49.80	3.20	3.15	3.47	10.03%
YoY %	80.12%	0.00%	0.00%	1,456.25%	1.59%	-9.22%	-	-
Horiz. %	177.52%	98.56%	0.00%	1,435.16%	92.22%	90.78%	100.00%	-
P/NAPS	0.37	0.38	0.52	0.42	0.64	0.49	0.43	-2.47%
YoY %	-2.63%	-26.92%	23.81%	-34.38%	30.61%	13.95%	-	-
Horiz. %	86.05%	88.37%	120.93%	97.67%	148.84%	113.95%	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