[KMLOONG] YoY Annualized Quarter Result on 31-Jul-2013 [#2]

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Annualized Quarter Result
Revenue	777,004	752,468	828,530	558,682	624,492	805,356	532,044	6.50%
YoY %	3.26%	-9.18%	48.30%	-10.54%	-22.46%	51.37%	-	-
Horiz. %	146.04%	141.43%	155.73%	105.01%	117.38%	151.37%	100.00%	-
PBT	89,284	111,018	147,720	81,168	101,644	178,086	79,984	1.84%
YoY %	-19.58%	-24.85%	81.99%	-20.14%	-42.92%	122.65%	-	-
Horiz. %	111.63%	138.80%	184.69%	101.48%	127.08%	222.65%	100.00%	-
Tax	-20,998	-25,784	-35,924	-20,416	-25,060	-42,678	-19,876	0.91%
YoY %	18.56%	28.23%	-75.96%	18.53%	41.28%	-114.72%	-	-
Horiz. %	105.64%	129.72%	180.74%	102.72%	126.08%	214.72%	100.00%	-
NP	68,286	85,234	111,796	60,752	76,584	135,408	60,108	2.14%
YoY %	-19.88%	-23.76%	84.02%	-20.67%	-43.44%	125.27%	-	-
Horiz. %	113.61%	141.80%	185.99%	101.07%	127.41%	225.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,904	74,258	92,952	50,982	62,144	106,396	50,604	2.56%
YoY %	-20.68%	-20.11%	82.32%	-17.96%	-41.59%	110.25%	-	-
Horiz. %	116.40%	146.74%	183.69%	100.75%	122.80%	210.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.52%	23.23%	24.32%	25.15%	24.65%	23.96%	24.85%	-
YoY %	1.25%	-4.48%	-3.30%	2.03%	2.88%	-3.58%	-	-
Horiz. %	94.65%	93.48%	97.87%	101.21%	99.20%	96.42%	100.00%	-
Total Cost	708,718	667,234	716,734	497,930	547,908	669,948	471,936	7.00%
YoY %	6.22%	-6.91%	43.94%	-9.12%	-18.22%	41.96%	-	-
Horiz. %	150.17%	141.38%	151.87%	105.51%	116.10%	141.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	591,530	566,427	566,252	521,547	507,611	480,004	429,311	5.48%
YoY %	4.43%	0.03%	8.57%	2.75%	5.75%	11.81%	-	-
Horiz. %	137.79%	131.94%	131.90%	121.48%	118.24%	111.81%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Dividend
Div	43,586	105,816	43,319	30,860	30,764	36,688	30,447	6.15%
YoY %	-58.81%	144.27%	40.37%	0.31%	-16.15%	20.50%	-	-
Horiz. %	143.15%	347.54%	142.28%	101.36%	101.04%	120.50%	100.00%	-
Div Payout %	74.00%	142.50%	46.60%	60.53%	49.50%	34.48%	60.17%	-
YoY %	-48.07%	205.79%	-23.01%	22.28%	43.56%	-42.70%	-	-
Horiz. %	122.98%	236.83%	77.45%	100.60%	82.27%	57.30%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Equity
Net Worth	591,530	566,427	566,252	521,547	507,611	480,004	429,311	5.48%
YoY %	4.43%	0.03%	8.57%	2.75%	5.75%	11.81%	-	-
Horiz. %	137.79%	131.94%	131.90%	121.48%	118.24%	111.81%	100.00%	-
NOSH	311,331	311,223	309,427	308,607	307,643	305,735	304,476	0.37%
YoY %	0.03%	0.58%	0.27%	0.31%	0.62%	0.41%	-	-
Horiz. %	102.25%	102.22%	101.63%	101.36%	101.04%	100.41%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Ratio Analysis
NP Margin	8.79%	11.33%	13.49%	10.87%	12.26%	16.81%	11.30%	-
YoY %	-22.42%	-16.01%	24.10%	-11.34%	-27.07%	48.76%	-	-
Horiz. %	77.79%	100.27%	119.38%	96.19%	108.50%	148.76%	100.00%	-
ROE	9.96%	13.11%	16.42%	9.78%	12.24%	22.17%	11.79%	-
YoY %	-24.03%	-20.16%	67.89%	-20.10%	-44.79%	88.04%	-	-
Horiz. %	84.48%	111.20%	139.27%	82.95%	103.82%	188.04%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Per Share
RPS	249.57	241.78	267.76	181.03	202.99	263.42	174.74	6.11%
YoY %	3.22%	-9.70%	47.91%	-10.82%	-22.94%	50.75%	-	-
Horiz. %	142.82%	138.37%	153.23%	103.60%	116.17%	150.75%	100.00%	-
EPS	18.92	23.86	30.04	16.52	20.20	34.80	16.62	2.18%
YoY %	-20.70%	-20.57%	81.84%	-18.22%	-41.95%	109.39%	-	-
Horiz. %	113.84%	143.56%	180.75%	99.40%	121.54%	209.39%	100.00%	-
DPS	14.00	34.00	14.00	10.00	10.00	12.00	10.00	5.76%
YoY %	-58.82%	142.86%	40.00%	0.00%	-16.67%	20.00%	-	-
Horiz. %	140.00%	340.00%	140.00%	100.00%	100.00%	120.00%	100.00%	-
NAPS	1.90	1.82	1.83	1.69	1.65	1.57	1.41	5.09%
YoY %	4.40%	-0.55%	8.28%	2.42%	5.10%	11.35%	-	-
Horiz. %	134.75%	129.08%	129.79%	119.86%	117.02%	111.35%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Adjusted Per Share Value based on latest NOSH - 308,777
RPS	79.48	76.97	84.75	57.15	63.88	82.38	54.42	6.51%
YoY %	3.26%	-9.18%	48.29%	-10.54%	-22.46%	51.38%	-	-
Horiz. %	146.05%	141.44%	155.73%	105.02%	117.38%	151.38%	100.00%	-
EPS	6.03	7.60	9.51	5.22	6.36	10.88	5.18	2.56%
YoY %	-20.66%	-20.08%	82.18%	-17.92%	-41.54%	110.04%	-	-
Horiz. %	116.41%	146.72%	183.59%	100.77%	122.78%	210.04%	100.00%	-
DPS	4.46	10.82	4.43	3.16	3.15	3.75	3.11	6.18%
YoY %	-58.78%	144.24%	40.19%	0.32%	-16.00%	20.58%	-	-
Horiz. %	143.41%	347.91%	142.44%	101.61%	101.29%	120.58%	100.00%	-
NAPS	0.6051	0.5794	0.5792	0.5335	0.5193	0.491	0.4392	5.48%
YoY %	4.44%	0.03%	8.57%	2.73%	5.76%	11.79%	-	-
Horiz. %	137.77%	131.92%	131.88%	121.47%	118.24%	111.79%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	-
Price	3.30	2.95	2.98	2.42	2.64	2.25	2.06	-
P/RPS	1.32	1.22	1.11	1.34	1.30	0.85	1.18	1.88%
YoY %	8.20%	9.91%	-17.16%	3.08%	52.94%	-27.97%	-	-
Horiz. %	111.86%	103.39%	94.07%	113.56%	110.17%	72.03%	100.00%	-
P/EPS	17.44	12.36	9.92	14.65	13.07	6.47	12.39	5.85%
YoY %	41.10%	24.60%	-32.29%	12.09%	102.01%	-47.78%	-	-
Horiz. %	140.76%	99.76%	80.06%	118.24%	105.49%	52.22%	100.00%	-
EY	5.73	8.09	10.08	6.83	7.65	15.47	8.07	-5.54%
YoY %	-29.17%	-19.74%	47.58%	-10.72%	-50.55%	91.70%	-	-
Horiz. %	71.00%	100.25%	124.91%	84.63%	94.80%	191.70%	100.00%	-
DY	4.24	11.53	4.70	4.13	3.79	5.33	4.85	-2.21%
YoY %	-63.23%	145.32%	13.80%	8.97%	-28.89%	9.90%	-	-
Horiz. %	87.42%	237.73%	96.91%	85.15%	78.14%	109.90%	100.00%	-
P/NAPS	1.74	1.62	1.63	1.43	1.60	1.43	1.46	2.96%
YoY %	7.41%	-0.61%	13.99%	-10.63%	11.89%	-2.05%	-	-
Horiz. %	119.18%	110.96%	111.64%	97.95%	109.59%	97.95%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Announcement Date
Date	29/09/16	29/09/15	29/09/14	27/09/13	28/09/12	30/09/11	28/09/10	-
Price	3.28	2.62	2.78	2.35	2.38	1.96	2.11	-
P/RPS	1.31	1.08	1.04	1.30	1.17	0.74	1.21	1.33%
YoY %	21.30%	3.85%	-20.00%	11.11%	58.11%	-38.84%	-	-
Horiz. %	108.26%	89.26%	85.95%	107.44%	96.69%	61.16%	100.00%	-
P/EPS	17.34	10.98	9.25	14.23	11.78	5.63	12.70	5.32%
YoY %	57.92%	18.70%	-35.00%	20.80%	109.24%	-55.67%	-	-
Horiz. %	136.54%	86.46%	72.83%	112.05%	92.76%	44.33%	100.00%	-
EY	5.77	9.11	10.81	7.03	8.49	17.76	7.88	-5.05%
YoY %	-36.66%	-15.73%	53.77%	-17.20%	-52.20%	125.38%	-	-
Horiz. %	73.22%	115.61%	137.18%	89.21%	107.74%	225.38%	100.00%	-
DY	4.27	12.98	5.04	4.26	4.20	6.12	4.74	-1.72%
YoY %	-67.10%	157.54%	18.31%	1.43%	-31.37%	29.11%	-	-
Horiz. %	90.08%	273.84%	106.33%	89.87%	88.61%	129.11%	100.00%	-
P/NAPS	1.73	1.44	1.52	1.39	1.44	1.25	1.50	2.40%
YoY %	20.14%	-5.26%	9.35%	-3.47%	15.20%	-16.67%	-	-
Horiz. %	115.33%	96.00%	101.33%	92.67%	96.00%	83.33%	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