[KMLOONG] YoY Annualized Quarter Result on 31-Oct-2006 [#3]

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Annualized Quarter Result
Revenue	463,437	569,256	426,025	246,989	221,736	243,014	194,846	15.52%
YoY %	-18.59%	33.62%	72.49%	11.39%	-8.76%	24.72%	-	-
Horiz. %	237.85%	292.16%	218.65%	126.76%	113.80%	124.72%	100.00%	-
PBT	81,698	121,669	73,750	25,660	16,024	19,009	16,249	30.85%
YoY %	-32.85%	64.97%	187.41%	60.13%	-15.70%	16.99%	-	-
Horiz. %	502.79%	748.78%	453.87%	157.92%	98.62%	116.99%	100.00%	-
Tax	-19,926	-28,194	-17,952	-5,972	-4,616	-4,426	-2,878	38.01%
YoY %	29.33%	-57.05%	-200.60%	-29.38%	-4.29%	-53.79%	-	-
Horiz. %	692.36%	979.64%	623.77%	207.51%	160.39%	153.79%	100.00%	-
NP	61,772	93,474	55,798	19,688	11,408	14,582	13,370	29.02%
YoY %	-33.92%	67.52%	183.41%	72.58%	-21.77%	9.07%	-	-
Horiz. %	462.02%	699.13%	417.34%	147.26%	85.33%	109.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,774	75,546	47,074	20,048	12,244	14,582	13,370	24.04%
YoY %	-35.44%	60.48%	134.81%	63.74%	-16.03%	9.07%	-	-
Horiz. %	364.80%	565.04%	352.09%	149.95%	91.58%	109.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.39%	23.17%	24.34%	23.27%	28.81%	23.28%	17.71%	-
YoY %	5.27%	-4.81%	4.60%	-19.23%	23.75%	31.45%	-	-
Horiz. %	137.72%	130.83%	137.44%	131.39%	162.68%	131.45%	100.00%	-
Total Cost	401,665	475,781	370,226	227,301	210,328	228,432	181,476	14.14%
YoY %	-15.58%	28.51%	62.88%	8.07%	-7.93%	25.87%	-	-
Horiz. %	221.33%	262.17%	204.01%	125.25%	115.90%	125.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	421,272	377,933	332,765	306,193	261,502	220,874	170,871	16.21%
YoY %	11.47%	13.57%	8.68%	17.09%	18.39%	29.26%	-	-
Horiz. %	246.54%	221.18%	194.75%	179.20%	153.04%	129.26%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Dividend
Div	16,163	131,976	31,691	6,842	6,081	4,268	4,271	24.80%
YoY %	-87.75%	316.45%	363.18%	12.51%	42.48%	-0.07%	-	-
Horiz. %	378.44%	3,090.05%	742.00%	160.20%	142.38%	99.93%	100.00%	-
Div Payout %	33.14%	174.70%	67.32%	34.13%	49.67%	29.27%	31.95%	-
YoY %	-81.03%	159.51%	97.25%	-31.29%	69.70%	-8.39%	-	-
Horiz. %	103.72%	546.79%	210.70%	106.82%	155.46%	91.61%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Equity
Net Worth	421,272	377,933	332,765	306,193	261,502	220,874	170,871	16.21%
YoY %	11.47%	13.57%	8.68%	17.09%	18.39%	29.26%	-	-
Horiz. %	246.54%	221.18%	194.75%	179.20%	153.04%	129.26%	100.00%	-
NOSH	303,073	299,947	182,837	171,058	152,036	106,702	106,794	18.96%
YoY %	1.04%	64.05%	6.89%	12.51%	42.49%	-0.09%	-	-
Horiz. %	283.79%	280.87%	171.21%	160.18%	142.36%	99.91%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Ratio Analysis
NP Margin	13.33%	16.42%	13.10%	7.97%	5.14%	6.00%	6.86%	-
YoY %	-18.82%	25.34%	64.37%	55.06%	-14.33%	-12.54%	-	-
Horiz. %	194.31%	239.36%	190.96%	116.18%	74.93%	87.46%	100.00%	-
ROE	11.58%	19.99%	14.15%	6.55%	4.68%	6.60%	7.83%	-
YoY %	-42.07%	41.27%	116.03%	39.96%	-29.09%	-15.71%	-	-
Horiz. %	147.89%	255.30%	180.72%	83.65%	59.77%	84.29%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Per Share
RPS	152.91	189.79	233.01	144.39	145.84	227.75	182.45	-2.89%
YoY %	-19.43%	-18.55%	61.38%	-0.99%	-35.96%	24.83%	-	-
Horiz. %	83.81%	104.02%	127.71%	79.14%	79.93%	124.83%	100.00%	-
EPS	16.09	25.19	25.75	11.72	8.05	13.67	12.52	4.26%
YoY %	-36.13%	-2.17%	119.71%	45.59%	-41.11%	9.19%	-	-
Horiz. %	128.51%	201.20%	205.67%	93.61%	64.30%	109.19%	100.00%	-
DPS	5.33	44.00	17.33	4.00	4.00	4.00	4.00	4.89%
YoY %	-87.89%	153.89%	333.25%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.25%	1,100.00%	433.25%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.39	1.26	1.82	1.79	1.72	2.07	1.60	-2.31%
YoY %	10.32%	-30.77%	1.68%	4.07%	-16.91%	29.37%	-	-
Horiz. %	86.87%	78.75%	113.75%	111.87%	107.50%	129.37%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Adjusted Per Share Value based on latest NOSH - 171,263
RPS	47.47	58.31	43.64	25.30	22.71	24.89	19.96	15.51%
YoY %	-18.59%	33.62%	72.49%	11.40%	-8.76%	24.70%	-	-
Horiz. %	237.83%	292.13%	218.64%	126.75%	113.78%	124.70%	100.00%	-
EPS	5.00	7.74	4.82	2.05	1.25	1.49	1.37	24.05%
YoY %	-35.40%	60.58%	135.12%	64.00%	-16.11%	8.76%	-	-
Horiz. %	364.96%	564.96%	351.82%	149.64%	91.24%	108.76%	100.00%	-
DPS	1.66	13.52	3.25	0.70	0.62	0.44	0.44	24.74%
YoY %	-87.72%	316.00%	364.29%	12.90%	40.91%	0.00%	-	-
Horiz. %	377.27%	3,072.73%	738.64%	159.09%	140.91%	100.00%	100.00%	-
NAPS	0.4315	0.3871	0.3408	0.3136	0.2678	0.2262	0.175	16.21%
YoY %	11.47%	13.59%	8.67%	17.10%	18.39%	29.26%	-	-
Horiz. %	246.57%	221.20%	194.74%	179.20%	153.03%	129.26%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	-
Price	1.88	1.51	2.74	1.47	1.20	1.35	1.47	-
P/RPS	1.23	0.80	1.18	1.02	0.82	0.59	0.81	7.20%
YoY %	53.75%	-32.20%	15.69%	24.39%	38.98%	-27.16%	-	-
Horiz. %	151.85%	98.77%	145.68%	125.93%	101.23%	72.84%	100.00%	-
P/EPS	11.68	6.00	10.64	12.54	14.90	9.88	11.74	-0.08%
YoY %	94.67%	-43.61%	-15.15%	-15.84%	50.81%	-15.84%	-	-
Horiz. %	99.49%	51.11%	90.63%	106.81%	126.92%	84.16%	100.00%	-
EY	8.56	16.68	9.40	7.97	6.71	10.12	8.52	0.07%
YoY %	-48.68%	77.45%	17.94%	18.78%	-33.70%	18.78%	-	-
Horiz. %	100.47%	195.77%	110.33%	93.54%	78.76%	118.78%	100.00%	-
DY	2.84	29.14	6.33	2.72	3.33	2.96	2.72	0.72%
YoY %	-90.25%	360.35%	132.72%	-18.32%	12.50%	8.82%	-	-
Horiz. %	104.41%	1,071.32%	232.72%	100.00%	122.43%	108.82%	100.00%	-
P/NAPS	1.35	1.20	1.51	0.82	0.70	0.65	0.92	6.59%
YoY %	12.50%	-20.53%	84.15%	17.14%	7.69%	-29.35%	-	-
Horiz. %	146.74%	130.43%	164.13%	89.13%	76.09%	70.65%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Announcement Date
Date	23/12/09	31/12/08	28/12/07	29/12/06	27/12/05	31/12/04	31/12/03	-
Price	1.99	1.50	3.16	1.64	1.08	1.35	1.40	-
P/RPS	1.30	0.79	1.36	1.14	0.74	0.59	0.77	9.11%
YoY %	64.56%	-41.91%	19.30%	54.05%	25.42%	-23.38%	-	-
Horiz. %	168.83%	102.60%	176.62%	148.05%	96.10%	76.62%	100.00%	-
P/EPS	12.37	5.96	12.27	13.99	13.41	9.88	11.18	1.69%
YoY %	107.55%	-51.43%	-12.29%	4.33%	35.73%	-11.63%	-	-
Horiz. %	110.64%	53.31%	109.75%	125.13%	119.95%	88.37%	100.00%	-
EY	8.09	16.79	8.15	7.15	7.46	10.12	8.94	-1.64%
YoY %	-51.82%	106.01%	13.99%	-4.16%	-26.28%	13.20%	-	-
Horiz. %	90.49%	187.81%	91.16%	79.98%	83.45%	113.20%	100.00%	-
DY	2.68	29.33	5.49	2.44	3.70	2.96	2.86	-1.07%
YoY %	-90.86%	434.24%	125.00%	-34.05%	25.00%	3.50%	-	-
Horiz. %	93.71%	1,025.52%	191.96%	85.31%	129.37%	103.50%	100.00%	-
P/NAPS	1.43	1.19	1.74	0.92	0.63	0.65	0.88	8.42%
YoY %	20.17%	-31.61%	89.13%	46.03%	-3.08%	-26.14%	-	-
Horiz. %	162.50%	135.23%	197.73%	104.55%	71.59%	73.86%	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