[KMLOONG] QoQ TTM Result on 31-Jan-2009 [#4]

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
TTM Result
Revenue	427,721	413,712	469,775	507,085	577,299	609,131	538,198	-14.16%
YoY %	3.39%	-11.93%	-7.36%	-12.16%	-5.23%	13.18%	-	-
Horiz. %	79.47%	76.87%	87.29%	94.22%	107.27%	113.18%	100.00%	-
PBT	74,406	64,818	86,784	104,384	131,975	149,629	123,496	-28.59%
YoY %	14.79%	-25.31%	-16.86%	-20.91%	-11.80%	21.16%	-	-
Horiz. %	60.25%	52.49%	70.27%	84.52%	106.87%	121.16%	100.00%	-
Tax	-16,620	-13,540	-19,070	-22,821	-32,255	-37,731	-30,976	-33.89%
YoY %	-22.75%	29.00%	16.44%	29.25%	14.51%	-21.81%	-	-
Horiz. %	53.65%	43.71%	61.56%	73.67%	104.13%	121.81%	100.00%	-
NP	57,786	51,278	67,714	81,563	99,720	111,898	92,520	-26.86%
YoY %	12.69%	-24.27%	-16.98%	-18.21%	-10.88%	20.94%	-	-
Horiz. %	62.46%	55.42%	73.19%	88.16%	107.78%	120.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,296	38,645	53,225	65,375	79,872	90,923	74,970	-28.46%
YoY %	17.21%	-27.39%	-18.59%	-18.15%	-12.15%	21.28%	-	-
Horiz. %	60.42%	51.55%	71.00%	87.20%	106.54%	121.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.34%	20.89%	21.97%	21.86%	24.44%	25.22%	25.08%	-
YoY %	6.94%	-4.92%	0.50%	-10.56%	-3.09%	0.56%	-	-
Horiz. %	89.07%	83.29%	87.60%	87.16%	97.45%	100.56%	100.00%	-
Total Cost	369,935	362,434	402,061	425,522	477,579	497,233	445,678	-11.64%
YoY %	2.07%	-9.86%	-5.51%	-10.90%	-3.95%	11.57%	-	-
Horiz. %	83.00%	81.32%	90.21%	95.48%	107.16%	111.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	422,038	406,168	398,793	389,851	381,029	214,667	210,651	58.72%
YoY %	3.91%	1.85%	2.29%	2.32%	77.50%	1.91%	-	-
Horiz. %	200.35%	192.82%	189.31%	185.07%	180.88%	101.91%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Dividend
Div	21,190	21,190	79,906	79,906	81,226	101,454	35,881	-29.54%
YoY %	0.00%	-73.48%	0.00%	-1.63%	-19.94%	182.75%	-	-
Horiz. %	59.06%	59.06%	222.70%	222.70%	226.38%	282.75%	100.00%	-
Div Payout %	46.78%	54.83%	150.13%	122.23%	101.70%	111.58%	47.86%	-
YoY %	-14.68%	-63.48%	22.83%	20.19%	-8.85%	133.14%	-	-
Horiz. %	97.74%	114.56%	313.69%	255.39%	212.49%	233.14%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Equity
Net Worth	422,038	406,168	398,793	389,851	381,029	214,667	210,651	58.72%
YoY %	3.91%	1.85%	2.29%	2.32%	77.50%	1.91%	-	-
Horiz. %	200.35%	192.82%	189.31%	185.07%	180.88%	101.91%	100.00%	-
NOSH	303,624	303,110	302,116	302,210	302,404	214,667	210,651	27.51%
YoY %	0.17%	0.33%	-0.03%	-0.06%	40.87%	1.91%	-	-
Horiz. %	144.14%	143.89%	143.42%	143.46%	143.56%	101.91%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Ratio Analysis
NP Margin	13.51%	12.39%	14.41%	16.08%	17.27%	18.37%	17.19%	-
YoY %	9.04%	-14.02%	-10.39%	-6.89%	-5.99%	6.86%	-	-
Horiz. %	78.59%	72.08%	83.83%	93.54%	100.47%	106.86%	100.00%	-
ROE	10.73%	9.51%	13.35%	16.77%	20.96%	42.36%	35.59%	-
YoY %	12.83%	-28.76%	-20.39%	-19.99%	-50.52%	19.02%	-	-
Horiz. %	30.15%	26.72%	37.51%	47.12%	58.89%	119.02%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Per Share
RPS	140.87	136.49	155.49	167.79	190.90	283.76	255.49	-32.68%
YoY %	3.21%	-12.22%	-7.33%	-12.11%	-32.72%	11.07%	-	-
Horiz. %	55.14%	53.42%	60.86%	65.67%	74.72%	111.07%	100.00%	-
EPS	14.92	12.75	17.62	21.63	26.41	42.36	35.59	-43.89%
YoY %	17.02%	-27.64%	-18.54%	-18.10%	-37.65%	19.02%	-	-
Horiz. %	41.92%	35.82%	49.51%	60.78%	74.21%	119.02%	100.00%	-
DPS	7.00	7.00	26.45	26.44	26.86	47.26	17.03	-44.62%
YoY %	0.00%	-73.53%	0.04%	-1.56%	-43.17%	177.51%	-	-
Horiz. %	41.10%	41.10%	155.31%	155.26%	157.72%	277.51%	100.00%	-
NAPS	1.39	1.34	1.32	1.29	1.26	1.00	1.00	24.47%
YoY %	3.73%	1.52%	2.33%	2.38%	26.00%	0.00%	-	-
Horiz. %	139.00%	134.00%	132.00%	129.00%	126.00%	100.00%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Adjusted Per Share Value based on latest NOSH - 302,210
RPS	43.77	42.33	48.07	51.89	59.07	62.33	55.07	-14.16%
YoY %	3.40%	-11.94%	-7.36%	-12.16%	-5.23%	13.18%	-	-
Horiz. %	79.48%	76.87%	87.29%	94.23%	107.26%	113.18%	100.00%	-
EPS	4.63	3.95	5.45	6.69	8.17	9.30	7.67	-28.50%
YoY %	17.22%	-27.52%	-18.54%	-18.12%	-12.15%	21.25%	-	-
Horiz. %	60.37%	51.50%	71.06%	87.22%	106.52%	121.25%	100.00%	-
DPS	2.17	2.17	8.18	8.18	8.31	10.38	3.67	-29.48%
YoY %	0.00%	-73.47%	0.00%	-1.56%	-19.94%	182.83%	-	-
Horiz. %	59.13%	59.13%	222.89%	222.89%	226.43%	282.83%	100.00%	-
NAPS	0.4319	0.4156	0.4081	0.3989	0.3899	0.2197	0.2156	58.71%
YoY %	3.92%	1.84%	2.31%	2.31%	77.47%	1.90%	-	-
Horiz. %	200.32%	192.76%	189.29%	185.02%	180.84%	101.90%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	-
Price	1.88	1.95	1.94	1.60	1.51	3.18	1.78	-
P/RPS	1.33	1.43	1.25	0.95	0.79	1.12	0.70	53.22%
YoY %	-6.99%	14.40%	31.58%	20.25%	-29.46%	60.00%	-	-
Horiz. %	190.00%	204.29%	178.57%	135.71%	112.86%	160.00%	100.00%	-
P/EPS	12.60	15.29	11.01	7.40	5.72	7.51	5.00	84.87%
YoY %	-17.59%	38.87%	48.78%	29.37%	-23.83%	50.20%	-	-
Horiz. %	252.00%	305.80%	220.20%	148.00%	114.40%	150.20%	100.00%	-
EY	7.94	6.54	9.08	13.52	17.49	13.32	19.99	-45.87%
YoY %	21.41%	-27.97%	-32.84%	-22.70%	31.31%	-33.37%	-	-
Horiz. %	39.72%	32.72%	45.42%	67.63%	87.49%	66.63%	100.00%	-
DY	3.72	3.59	13.63	16.53	17.79	14.86	9.57	-46.64%
YoY %	3.62%	-73.66%	-17.54%	-7.08%	19.72%	55.28%	-	-
Horiz. %	38.87%	37.51%	142.42%	172.73%	185.89%	155.28%	100.00%	-
P/NAPS	1.35	1.46	1.47	1.24	1.20	3.18	1.78	-16.79%
YoY %	-7.53%	-0.68%	18.55%	3.33%	-62.26%	78.65%	-	-
Horiz. %	75.84%	82.02%	82.58%	69.66%	67.42%	178.65%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Announcement Date
Date	23/12/09	11/11/09	30/06/09	31/03/09	31/12/08	29/09/08	30/06/08	-
Price	1.99	1.93	1.98	1.73	1.50	1.75	1.85	-
P/RPS	1.41	1.41	1.27	1.03	0.79	0.62	0.72	56.33%
YoY %	0.00%	11.02%	23.30%	30.38%	27.42%	-13.89%	-	-
Horiz. %	195.83%	195.83%	176.39%	143.06%	109.72%	86.11%	100.00%	-
P/EPS	13.34	15.14	11.24	8.00	5.68	4.13	5.20	87.07%
YoY %	-11.89%	34.70%	40.50%	40.85%	37.53%	-20.58%	-	-
Horiz. %	256.54%	291.15%	216.15%	153.85%	109.23%	79.42%	100.00%	-
EY	7.50	6.61	8.90	12.50	17.61	24.20	19.24	-46.54%
YoY %	13.46%	-25.73%	-28.80%	-29.02%	-27.23%	25.78%	-	-
Horiz. %	38.98%	34.36%	46.26%	64.97%	91.53%	125.78%	100.00%	-
DY	3.52	3.63	13.36	15.28	17.91	27.01	9.21	-47.24%
YoY %	-3.03%	-72.83%	-12.57%	-14.68%	-33.69%	193.27%	-	-
Horiz. %	38.22%	39.41%	145.06%	165.91%	194.46%	293.27%	100.00%	-
P/NAPS	1.43	1.44	1.50	1.34	1.19	1.75	1.85	-15.73%
YoY %	-0.69%	-4.00%	11.94%	12.61%	-32.00%	-5.41%	-	-
Horiz. %	77.30%	77.84%	81.08%	72.43%	64.32%	94.59%	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