[KMLOONG] YoY Annualized Quarter Result on 31-Oct-2005 [#3]

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Annualized Quarter Result
Revenue	569,256	426,025	246,989	221,736	243,014	194,846	137,426	26.70%
YoY %	33.62%	72.49%	11.39%	-8.76%	24.72%	41.78%	-	-
Horiz. %	414.23%	310.00%	179.73%	161.35%	176.83%	141.78%	100.00%	-
PBT	121,669	73,750	25,660	16,024	19,009	16,249	14,116	43.14%
YoY %	64.97%	187.41%	60.13%	-15.70%	16.99%	15.11%	-	-
Horiz. %	861.92%	522.46%	181.78%	113.52%	134.66%	115.11%	100.00%	-
Tax	-28,194	-17,952	-5,972	-4,616	-4,426	-2,878	-4,190	37.36%
YoY %	-57.05%	-200.60%	-29.38%	-4.29%	-53.79%	31.31%	-	-
Horiz. %	672.89%	428.45%	142.53%	110.17%	105.63%	68.69%	100.00%	-
NP	93,474	55,798	19,688	11,408	14,582	13,370	9,925	45.27%
YoY %	67.52%	183.41%	72.58%	-21.77%	9.07%	34.71%	-	-
Horiz. %	941.80%	562.20%	198.37%	114.94%	146.92%	134.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,546	47,074	20,048	12,244	14,582	13,370	9,925	40.21%
YoY %	60.48%	134.81%	63.74%	-16.03%	9.07%	34.71%	-	-
Horiz. %	761.17%	474.30%	201.99%	123.37%	146.92%	134.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.17%	24.34%	23.27%	28.81%	23.28%	17.71%	29.68%	-
YoY %	-4.81%	4.60%	-19.23%	23.75%	31.45%	-40.33%	-	-
Horiz. %	78.07%	82.01%	78.40%	97.07%	78.44%	59.67%	100.00%	-
Total Cost	475,781	370,226	227,301	210,328	228,432	181,476	127,501	24.51%
YoY %	28.51%	62.88%	8.07%	-7.93%	25.87%	42.33%	-	-
Horiz. %	373.16%	290.37%	178.27%	164.96%	179.16%	142.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	377,933	332,765	306,193	261,502	220,874	170,871	173,882	13.79%
YoY %	13.57%	8.68%	17.09%	18.39%	29.26%	-1.73%	-	-
Horiz. %	217.35%	191.37%	176.09%	150.39%	127.03%	98.27%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Dividend
Div	131,976	31,691	6,842	6,081	4,268	4,271	2,844	89.45%
YoY %	316.45%	363.18%	12.51%	42.48%	-0.07%	50.18%	-	-
Horiz. %	4,640.51%	1,114.31%	240.58%	213.82%	150.07%	150.18%	100.00%	-
Div Payout %	174.70%	67.32%	34.13%	49.67%	29.27%	31.95%	28.66%	-
YoY %	159.51%	97.25%	-31.29%	69.70%	-8.39%	11.48%	-	-
Horiz. %	609.56%	234.89%	119.09%	173.31%	102.13%	111.48%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Equity
Net Worth	377,933	332,765	306,193	261,502	220,874	170,871	173,882	13.79%
YoY %	13.57%	8.68%	17.09%	18.39%	29.26%	-1.73%	-	-
Horiz. %	217.35%	191.37%	176.09%	150.39%	127.03%	98.27%	100.00%	-
NOSH	299,947	182,837	171,058	152,036	106,702	106,794	106,676	18.78%
YoY %	64.05%	6.89%	12.51%	42.49%	-0.09%	0.11%	-	-
Horiz. %	281.18%	171.39%	160.35%	142.52%	100.02%	100.11%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Ratio Analysis
NP Margin	16.42%	13.10%	7.97%	5.14%	6.00%	6.86%	7.22%	-
YoY %	25.34%	64.37%	55.06%	-14.33%	-12.54%	-4.99%	-	-
Horiz. %	227.42%	181.44%	110.39%	71.19%	83.10%	95.01%	100.00%	-
ROE	19.99%	14.15%	6.55%	4.68%	6.60%	7.83%	5.71%	-
YoY %	41.27%	116.03%	39.96%	-29.09%	-15.71%	37.13%	-	-
Horiz. %	350.09%	247.81%	114.71%	81.96%	115.59%	137.13%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Per Share
RPS	189.79	233.01	144.39	145.84	227.75	182.45	128.83	6.66%
YoY %	-18.55%	61.38%	-0.99%	-35.96%	24.83%	41.62%	-	-
Horiz. %	147.32%	180.87%	112.08%	113.20%	176.78%	141.62%	100.00%	-
EPS	25.19	25.75	11.72	8.05	13.67	12.52	9.29	18.06%
YoY %	-2.17%	119.71%	45.59%	-41.11%	9.19%	34.77%	-	-
Horiz. %	271.15%	277.18%	126.16%	86.65%	147.15%	134.77%	100.00%	-
DPS	44.00	17.33	4.00	4.00	4.00	4.00	2.67	59.45%
YoY %	153.89%	333.25%	0.00%	0.00%	0.00%	49.81%	-	-
Horiz. %	1,647.94%	649.06%	149.81%	149.81%	149.81%	149.81%	100.00%	-
NAPS	1.26	1.82	1.79	1.72	2.07	1.60	1.63	-4.19%
YoY %	-30.77%	1.68%	4.07%	-16.91%	29.37%	-1.84%	-	-
Horiz. %	77.30%	111.66%	109.82%	105.52%	126.99%	98.16%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Adjusted Per Share Value based on latest NOSH - 170,860
RPS	58.31	43.64	25.30	22.71	24.89	19.96	14.08	26.69%
YoY %	33.62%	72.49%	11.40%	-8.76%	24.70%	41.76%	-	-
Horiz. %	414.13%	309.94%	179.69%	161.29%	176.78%	141.76%	100.00%	-
EPS	7.74	4.82	2.05	1.25	1.49	1.37	1.02	40.13%
YoY %	60.58%	135.12%	64.00%	-16.11%	8.76%	34.31%	-	-
Horiz. %	758.82%	472.55%	200.98%	122.55%	146.08%	134.31%	100.00%	-
DPS	13.52	3.25	0.70	0.62	0.44	0.44	0.29	89.60%
YoY %	316.00%	364.29%	12.90%	40.91%	0.00%	51.72%	-	-
Horiz. %	4,662.07%	1,120.69%	241.38%	213.79%	151.72%	151.72%	100.00%	-
NAPS	0.3871	0.3408	0.3136	0.2678	0.2262	0.175	0.1781	13.79%
YoY %	13.59%	8.67%	17.10%	18.39%	29.26%	-1.74%	-	-
Horiz. %	217.35%	191.35%	176.08%	150.36%	127.01%	98.26%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	31/10/02	-
Price	1.51	2.74	1.47	1.20	1.35	1.47	1.26	-
P/RPS	0.80	1.18	1.02	0.82	0.59	0.81	0.98	-3.32%
YoY %	-32.20%	15.69%	24.39%	38.98%	-27.16%	-17.35%	-	-
Horiz. %	81.63%	120.41%	104.08%	83.67%	60.20%	82.65%	100.00%	-
P/EPS	6.00	10.64	12.54	14.90	9.88	11.74	13.54	-12.67%
YoY %	-43.61%	-15.15%	-15.84%	50.81%	-15.84%	-13.29%	-	-
Horiz. %	44.31%	78.58%	92.61%	110.04%	72.97%	86.71%	100.00%	-
EY	16.68	9.40	7.97	6.71	10.12	8.52	7.38	14.54%
YoY %	77.45%	17.94%	18.78%	-33.70%	18.78%	15.45%	-	-
Horiz. %	226.02%	127.37%	107.99%	90.92%	137.13%	115.45%	100.00%	-
DY	29.14	6.33	2.72	3.33	2.96	2.72	2.12	54.71%
YoY %	360.35%	132.72%	-18.32%	12.50%	8.82%	28.30%	-	-
Horiz. %	1,374.53%	298.58%	128.30%	157.08%	139.62%	128.30%	100.00%	-
P/NAPS	1.20	1.51	0.82	0.70	0.65	0.92	0.77	7.66%
YoY %	-20.53%	84.15%	17.14%	7.69%	-29.35%	19.48%	-	-
Horiz. %	155.84%	196.10%	106.49%	90.91%	84.42%	119.48%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Price Multiplier on Announcement Date
Date	31/12/08	28/12/07	29/12/06	27/12/05	31/12/04	31/12/03	20/12/02	-
Price	1.50	3.16	1.64	1.08	1.35	1.40	1.33	-
P/RPS	0.79	1.36	1.14	0.74	0.59	0.77	1.03	-4.32%
YoY %	-41.91%	19.30%	54.05%	25.42%	-23.38%	-25.24%	-	-
Horiz. %	76.70%	132.04%	110.68%	71.84%	57.28%	74.76%	100.00%	-
P/EPS	5.96	12.27	13.99	13.41	9.88	11.18	14.29	-13.55%
YoY %	-51.43%	-12.29%	4.33%	35.73%	-11.63%	-21.76%	-	-
Horiz. %	41.71%	85.86%	97.90%	93.84%	69.14%	78.24%	100.00%	-
EY	16.79	8.15	7.15	7.46	10.12	8.94	7.00	15.68%
YoY %	106.01%	13.99%	-4.16%	-26.28%	13.20%	27.71%	-	-
Horiz. %	239.86%	116.43%	102.14%	106.57%	144.57%	127.71%	100.00%	-
DY	29.33	5.49	2.44	3.70	2.96	2.86	2.01	56.25%
YoY %	434.24%	125.00%	-34.05%	25.00%	3.50%	42.29%	-	-
Horiz. %	1,459.20%	273.13%	121.39%	184.08%	147.26%	142.29%	100.00%	-
P/NAPS	1.19	1.74	0.92	0.63	0.65	0.88	0.82	6.39%
YoY %	-31.61%	89.13%	46.03%	-3.08%	-26.14%	7.32%	-	-
Horiz. %	145.12%	212.20%	112.20%	76.83%	79.27%	107.32%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos