[KMLOONG] QoQ TTM Result on 30-Apr-2009 [#1]

Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -18.59%
YoY- -29.0%
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 451,533 427,721 413,712 469,775 507,085 577,299 609,131 -18.04%
PBT 79,455 74,406 64,818 86,784 104,384 131,975 149,629 -34.34%
Tax -19,930 -16,620 -13,540 -19,070 -22,821 -32,255 -37,731 -34.57%
NP 59,525 57,786 51,278 67,714 81,563 99,720 111,898 -34.27%
-
NP to SH 48,138 45,296 38,645 53,225 65,375 79,872 90,923 -34.47%
-
Tax Rate 25.08% 22.34% 20.89% 21.97% 21.86% 24.44% 25.22% -
Total Cost 392,008 369,935 362,434 402,061 425,522 477,579 497,233 -14.62%
-
Net Worth 422,365 422,038 406,168 398,793 389,851 381,029 214,667 56.82%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 30,356 21,190 21,190 79,906 79,906 81,226 101,454 -55.16%
Div Payout % 63.06% 46.78% 54.83% 150.13% 122.23% 101.70% 111.58% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 422,365 422,038 406,168 398,793 389,851 381,029 214,667 56.82%
NOSH 303,860 303,624 303,110 302,116 302,210 302,404 214,667 25.98%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 13.18% 13.51% 12.39% 14.41% 16.08% 17.27% 18.37% -
ROE 11.40% 10.73% 9.51% 13.35% 16.77% 20.96% 42.36% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 148.60 140.87 136.49 155.49 167.79 190.90 283.76 -34.95%
EPS 15.84 14.92 12.75 17.62 21.63 26.41 42.36 -48.00%
DPS 10.00 7.00 7.00 26.45 26.44 26.86 47.26 -64.39%
NAPS 1.39 1.39 1.34 1.32 1.29 1.26 1.00 24.47%
Adjusted Per Share Value based on latest NOSH - 302,116
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 46.19 43.75 42.32 48.05 51.87 59.05 62.31 -18.04%
EPS 4.92 4.63 3.95 5.44 6.69 8.17 9.30 -34.51%
DPS 3.11 2.17 2.17 8.17 8.17 8.31 10.38 -55.12%
NAPS 0.4321 0.4317 0.4155 0.4079 0.3988 0.3898 0.2196 56.83%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 2.05 1.88 1.95 1.94 1.60 1.51 3.18 -
P/RPS 1.38 1.33 1.43 1.25 0.95 0.79 1.12 14.88%
P/EPS 12.94 12.60 15.29 11.01 7.40 5.72 7.51 43.58%
EY 7.73 7.94 6.54 9.08 13.52 17.49 13.32 -30.35%
DY 4.88 3.72 3.59 13.63 16.53 17.79 14.86 -52.30%
P/NAPS 1.47 1.35 1.46 1.47 1.24 1.20 3.18 -40.13%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 23/12/09 11/11/09 30/06/09 31/03/09 31/12/08 29/09/08 -
Price 2.14 1.99 1.93 1.98 1.73 1.50 1.75 -
P/RPS 1.44 1.41 1.41 1.27 1.03 0.79 0.62 75.11%
P/EPS 13.51 13.34 15.14 11.24 8.00 5.68 4.13 119.88%
EY 7.40 7.50 6.61 8.90 12.50 17.61 24.20 -54.51%
DY 4.67 3.52 3.63 13.36 15.28 17.91 27.01 -68.86%
P/NAPS 1.54 1.43 1.44 1.50 1.34 1.19 1.75 -8.14%

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

Post a Comment