[KMLOONG] YoY Annualized Quarter Result on 31-Oct-2007 [#3]

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Annualized Quarter Result
Revenue	543,192	463,437	569,256	426,025	246,989	221,736	243,014	14.33%
YoY %	17.21%	-18.59%	33.62%	72.49%	11.39%	-8.76%	-	-
Horiz. %	223.52%	190.70%	234.25%	175.31%	101.64%	91.24%	100.00%	-
PBT	90,356	81,698	121,669	73,750	25,660	16,024	19,009	29.65%
YoY %	10.60%	-32.85%	64.97%	187.41%	60.13%	-15.70%	-	-
Horiz. %	475.33%	429.79%	640.06%	387.97%	134.99%	84.30%	100.00%	-
Tax	-22,050	-19,926	-28,194	-17,952	-5,972	-4,616	-4,426	30.67%
YoY %	-10.66%	29.33%	-57.05%	-200.60%	-29.38%	-4.29%	-	-
Horiz. %	498.19%	450.20%	637.01%	405.60%	134.93%	104.29%	100.00%	-
NP	68,305	61,772	93,474	55,798	19,688	11,408	14,582	29.33%
YoY %	10.58%	-33.92%	67.52%	183.41%	72.58%	-21.77%	-	-
Horiz. %	468.42%	423.62%	641.02%	382.65%	135.02%	78.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,576	48,774	75,546	47,074	20,048	12,244	14,582	25.34%
YoY %	16.00%	-35.44%	60.48%	134.81%	63.74%	-16.03%	-	-
Horiz. %	387.99%	334.48%	518.08%	322.82%	137.48%	83.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.40%	24.39%	23.17%	24.34%	23.27%	28.81%	23.28%	-
YoY %	0.04%	5.27%	-4.81%	4.60%	-19.23%	23.75%	-	-
Horiz. %	104.81%	104.77%	99.53%	104.55%	99.96%	123.75%	100.00%	-
Total Cost	474,886	401,665	475,781	370,226	227,301	210,328	228,432	12.96%
YoY %	18.23%	-15.58%	28.51%	62.88%	8.07%	-7.93%	-	-
Horiz. %	207.89%	175.84%	208.28%	162.07%	99.50%	92.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	444,409	421,272	377,933	332,765	306,193	261,502	220,874	12.35%
YoY %	5.49%	11.47%	13.57%	8.68%	17.09%	18.39%	-	-
Horiz. %	201.20%	190.73%	171.11%	150.66%	138.63%	118.39%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Dividend
Div	20,292	16,163	131,976	31,691	6,842	6,081	4,268	29.65%
YoY %	25.55%	-87.75%	316.45%	363.18%	12.51%	42.48%	-	-
Horiz. %	475.45%	378.70%	3,092.22%	742.53%	160.31%	142.48%	100.00%	-
Div Payout %	35.87%	33.14%	174.70%	67.32%	34.13%	49.67%	29.27%	-
YoY %	8.24%	-81.03%	159.51%	97.25%	-31.29%	69.70%	-	-
Horiz. %	122.55%	113.22%	596.86%	230.00%	116.60%	169.70%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Equity
Net Worth	444,409	421,272	377,933	332,765	306,193	261,502	220,874	12.35%
YoY %	5.49%	11.47%	13.57%	8.68%	17.09%	18.39%	-	-
Horiz. %	201.20%	190.73%	171.11%	150.66%	138.63%	118.39%	100.00%	-
NOSH	304,390	303,073	299,947	182,837	171,058	152,036	106,702	19.08%
YoY %	0.43%	1.04%	64.05%	6.89%	12.51%	42.49%	-	-
Horiz. %	285.27%	284.04%	281.11%	171.35%	160.31%	142.49%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Ratio Analysis
NP Margin	12.57%	13.33%	16.42%	13.10%	7.97%	5.14%	6.00%	-
YoY %	-5.70%	-18.82%	25.34%	64.37%	55.06%	-14.33%	-	-
Horiz. %	209.50%	222.17%	273.67%	218.33%	132.83%	85.67%	100.00%	-
ROE	12.73%	11.58%	19.99%	14.15%	6.55%	4.68%	6.60%	-
YoY %	9.93%	-42.07%	41.27%	116.03%	39.96%	-29.09%	-	-
Horiz. %	192.88%	175.45%	302.88%	214.39%	99.24%	70.91%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Per Share
RPS	178.45	152.91	189.79	233.01	144.39	145.84	227.75	-3.98%
YoY %	16.70%	-19.43%	-18.55%	61.38%	-0.99%	-35.96%	-	-
Horiz. %	78.35%	67.14%	83.33%	102.31%	63.40%	64.04%	100.00%	-
EPS	18.59	16.09	25.19	25.75	11.72	8.05	13.67	5.25%
YoY %	15.54%	-36.13%	-2.17%	119.71%	45.59%	-41.11%	-	-
Horiz. %	135.99%	117.70%	184.27%	188.37%	85.74%	58.89%	100.00%	-
DPS	6.67	5.33	44.00	17.33	4.00	4.00	4.00	8.89%
YoY %	25.14%	-87.89%	153.89%	333.25%	0.00%	0.00%	-	-
Horiz. %	166.75%	133.25%	1,100.00%	433.25%	100.00%	100.00%	100.00%	-
NAPS	1.46	1.39	1.26	1.82	1.79	1.72	2.07	-5.64%
YoY %	5.04%	10.32%	-30.77%	1.68%	4.07%	-16.91%	-	-
Horiz. %	70.53%	67.15%	60.87%	87.92%	86.47%	83.09%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Adjusted Per Share Value based on latest NOSH - 202,281
RPS	55.56	47.40	58.22	43.57	25.26	22.68	24.85	14.34%
YoY %	17.22%	-18.58%	33.62%	72.49%	11.38%	-8.73%	-	-
Horiz. %	223.58%	190.74%	234.29%	175.33%	101.65%	91.27%	100.00%	-
EPS	5.79	4.99	7.73	4.81	2.05	1.25	1.49	25.37%
YoY %	16.03%	-35.45%	60.71%	134.63%	64.00%	-16.11%	-	-
Horiz. %	388.59%	334.90%	518.79%	322.82%	137.58%	83.89%	100.00%	-
DPS	2.08	1.65	13.50	3.24	0.70	0.62	0.44	29.53%
YoY %	26.06%	-87.78%	316.67%	362.86%	12.90%	40.91%	-	-
Horiz. %	472.73%	375.00%	3,068.18%	736.36%	159.09%	140.91%	100.00%	-
NAPS	0.4545	0.4309	0.3865	0.3403	0.3132	0.2675	0.2259	12.35%
YoY %	5.48%	11.49%	13.58%	8.65%	17.08%	18.42%	-	-
Horiz. %	201.20%	190.75%	171.09%	150.64%	138.65%	118.42%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/10	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	-
Price	2.45	1.88	1.51	2.74	1.47	1.20	1.35	-
P/RPS	1.37	1.23	0.80	1.18	1.02	0.82	0.59	15.06%
YoY %	11.38%	53.75%	-32.20%	15.69%	24.39%	38.98%	-	-
Horiz. %	232.20%	208.47%	135.59%	200.00%	172.88%	138.98%	100.00%	-
P/EPS	13.18	11.68	6.00	10.64	12.54	14.90	9.88	4.91%
YoY %	12.84%	94.67%	-43.61%	-15.15%	-15.84%	50.81%	-	-
Horiz. %	133.40%	118.22%	60.73%	107.69%	126.92%	150.81%	100.00%	-
EY	7.59	8.56	16.68	9.40	7.97	6.71	10.12	-4.67%
YoY %	-11.33%	-48.68%	77.45%	17.94%	18.78%	-33.70%	-	-
Horiz. %	75.00%	84.58%	164.82%	92.89%	78.75%	66.30%	100.00%	-
DY	2.72	2.84	29.14	6.33	2.72	3.33	2.96	-1.39%
YoY %	-4.23%	-90.25%	360.35%	132.72%	-18.32%	12.50%	-	-
Horiz. %	91.89%	95.95%	984.46%	213.85%	91.89%	112.50%	100.00%	-
P/NAPS	1.68	1.35	1.20	1.51	0.82	0.70	0.65	17.13%
YoY %	24.44%	12.50%	-20.53%	84.15%	17.14%	7.69%	-	-
Horiz. %	258.46%	207.69%	184.62%	232.31%	126.15%	107.69%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Price Multiplier on Announcement Date
Date	29/12/10	23/12/09	31/12/08	28/12/07	29/12/06	27/12/05	31/12/04	-
Price	2.60	1.99	1.50	3.16	1.64	1.08	1.35	-
P/RPS	1.46	1.30	0.79	1.36	1.14	0.74	0.59	16.29%
YoY %	12.31%	64.56%	-41.91%	19.30%	54.05%	25.42%	-	-
Horiz. %	247.46%	220.34%	133.90%	230.51%	193.22%	125.42%	100.00%	-
P/EPS	13.99	12.37	5.96	12.27	13.99	13.41	9.88	5.96%
YoY %	13.10%	107.55%	-51.43%	-12.29%	4.33%	35.73%	-	-
Horiz. %	141.60%	125.20%	60.32%	124.19%	141.60%	135.73%	100.00%	-
EY	7.15	8.09	16.79	8.15	7.15	7.46	10.12	-5.62%
YoY %	-11.62%	-51.82%	106.01%	13.99%	-4.16%	-26.28%	-	-
Horiz. %	70.65%	79.94%	165.91%	80.53%	70.65%	73.72%	100.00%	-
DY	2.56	2.68	29.33	5.49	2.44	3.70	2.96	-2.38%
YoY %	-4.48%	-90.86%	434.24%	125.00%	-34.05%	25.00%	-	-
Horiz. %	86.49%	90.54%	990.88%	185.47%	82.43%	125.00%	100.00%	-
P/NAPS	1.78	1.43	1.19	1.74	0.92	0.63	0.65	18.27%
YoY %	24.48%	20.17%	-31.61%	89.13%	46.03%	-3.08%	-	-
Horiz. %	273.85%	220.00%	183.08%	267.69%	141.54%	96.92%	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