[KNM] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	1,174,870	1,423,058	1,676,819	911,349	660,978	246,278	122,412	45.75%
YoY %	-17.44%	-15.13%	83.99%	37.88%	168.39%	101.19%	-	-
Horiz. %	959.77%	1,162.52%	1,369.82%	744.49%	539.96%	201.19%	100.00%	-
PBT	49,602	219,014	298,769	150,467	134,633	39,304	13,154	24.74%
YoY %	-77.35%	-26.69%	98.56%	11.76%	242.54%	198.80%	-	-
Horiz. %	377.09%	1,665.00%	2,271.32%	1,143.89%	1,023.51%	298.80%	100.00%	-
Tax	65,013	-19,199	-45,060	-15,729	-21,072	-9,417	-1,698	-
YoY %	438.63%	57.39%	-186.48%	25.36%	-123.77%	-454.59%	-	-
Horiz. %	-3,828.80%	1,130.68%	2,653.71%	926.33%	1,240.99%	554.59%	100.00%	-
NP	114,615	199,815	253,709	134,738	113,561	29,887	11,456	46.76%
YoY %	-42.64%	-21.24%	88.30%	18.65%	279.97%	160.89%	-	-
Horiz. %	1,000.48%	1,744.20%	2,214.64%	1,176.13%	991.28%	260.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,572	201,793	253,831	136,396	107,486	29,887	11,456	45.89%
YoY %	-45.21%	-20.50%	86.10%	26.90%	259.64%	160.89%	-	-
Horiz. %	965.19%	1,761.46%	2,215.70%	1,190.61%	938.25%	260.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-131.07%	8.77%	15.08%	10.45%	15.65%	23.96%	12.91%	-
YoY %	-1,594.53%	-41.84%	44.31%	-33.23%	-34.68%	85.59%	-	-
Horiz. %	-1,015.26%	67.93%	116.81%	80.95%	121.22%	185.59%	100.00%	-
Total Cost	1,060,255	1,223,243	1,423,110	776,611	547,417	216,391	110,956	45.64%
YoY %	-13.32%	-14.04%	83.25%	41.87%	152.98%	95.02%	-	-
Horiz. %	955.56%	1,102.46%	1,282.59%	699.93%	493.36%	195.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,731,376	1,931,222	1,702,294	517,828	344,552	141,476	103,245	59.95%
YoY %	-10.35%	13.45%	228.74%	50.29%	143.54%	37.03%	-	-
Horiz. %	1,676.96%	1,870.52%	1,648.79%	501.55%	333.72%	137.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,731,376	1,931,222	1,702,294	517,828	344,552	141,476	103,245	59.95%
YoY %	-10.35%	13.45%	228.74%	50.29%	143.54%	37.03%	-	-
Horiz. %	1,676.96%	1,870.52%	1,648.79%	501.55%	333.72%	137.03%	100.00%	-
NOSH	3,934,946	3,941,269	3,782,876	1,035,656	240,945	147,371	141,432	74.02%
YoY %	-0.16%	4.19%	265.26%	329.83%	63.50%	4.20%	-	-
Horiz. %	2,782.22%	2,786.69%	2,674.70%	732.26%	170.36%	104.20%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	9.76%	14.04%	15.13%	14.78%	17.18%	12.14%	9.36%	-
YoY %	-30.48%	-7.20%	2.37%	-13.97%	41.52%	29.70%	-	-
Horiz. %	104.27%	150.00%	161.65%	157.91%	183.55%	129.70%	100.00%	-
ROE	6.39%	10.45%	14.91%	26.34%	31.20%	21.13%	11.10%	-
YoY %	-38.85%	-29.91%	-43.39%	-15.58%	47.66%	90.36%	-	-
Horiz. %	57.57%	94.14%	134.32%	237.30%	281.08%	190.36%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	29.86	36.11	44.33	88.00	274.33	167.11	86.55	-16.24%
YoY %	-17.31%	-18.54%	-49.62%	-67.92%	64.16%	93.08%	-	-
Horiz. %	34.50%	41.72%	51.22%	101.68%	316.96%	193.08%	100.00%	-
EPS	2.81	5.12	6.71	13.17	44.61	20.28	8.10	-16.16%
YoY %	-45.12%	-23.70%	-49.05%	-70.48%	119.97%	150.37%	-	-
Horiz. %	34.69%	63.21%	82.84%	162.59%	550.74%	250.37%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.44	0.49	0.45	0.50	1.43	0.96	0.73	-8.08%
YoY %	-10.20%	8.89%	-10.00%	-65.03%	48.96%	31.51%	-	-
Horiz. %	60.27%	67.12%	61.64%	68.49%	195.89%	131.51%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,035,738
RPS	29.08	35.22	41.50	22.56	16.36	6.10	3.03	45.75%
YoY %	-17.43%	-15.13%	83.95%	37.90%	168.20%	101.32%	-	-
Horiz. %	959.74%	1,162.38%	1,369.64%	744.55%	539.93%	201.32%	100.00%	-
EPS	2.74	4.99	6.28	3.38	2.66	0.74	0.28	46.22%
YoY %	-45.09%	-20.54%	85.80%	27.07%	259.46%	164.29%	-	-
Horiz. %	978.57%	1,782.14%	2,242.86%	1,207.14%	950.00%	264.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4285	0.478	0.4213	0.1282	0.0853	0.035	0.0256	59.90%
YoY %	-10.36%	13.46%	228.63%	50.29%	143.71%	36.72%	-	-
Horiz. %	1,673.83%	1,867.19%	1,645.70%	500.78%	333.20%	136.72%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.82	2.98	5.04	4.62	3.03	1.85	0.94	-
P/RPS	6.10	8.25	11.37	5.25	1.10	1.11	1.09	33.22%
YoY %	-26.06%	-27.44%	116.57%	377.27%	-0.90%	1.83%	-	-
Horiz. %	559.63%	756.88%	1,043.12%	481.65%	100.92%	101.83%	100.00%	-
P/EPS	64.77	58.20	75.11	35.08	6.79	9.12	11.60	33.17%
YoY %	11.29%	-22.51%	114.11%	416.64%	-25.55%	-21.38%	-	-
Horiz. %	558.36%	501.72%	647.50%	302.41%	58.53%	78.62%	100.00%	-
EY	1.54	1.72	1.33	2.85	14.72	10.96	8.62	-24.94%
YoY %	-10.47%	29.32%	-53.33%	-80.64%	34.31%	27.15%	-	-
Horiz. %	17.87%	19.95%	15.43%	33.06%	170.77%	127.15%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	4.14	6.08	11.20	9.24	2.12	1.93	1.29	21.44%
YoY %	-31.91%	-45.71%	21.21%	335.85%	9.84%	49.61%	-	-
Horiz. %	320.93%	471.32%	868.22%	716.28%	164.34%	149.61%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	26/11/09	26/11/08	22/11/07	23/11/06	22/11/05	23/11/04	-
Price	1.74	3.04	2.18	5.95	4.25	1.62	1.05	-
P/RPS	5.83	8.42	4.92	6.76	1.55	0.97	1.21	29.94%
YoY %	-30.76%	71.14%	-27.22%	336.13%	59.79%	-19.83%	-	-
Horiz. %	481.82%	695.87%	406.61%	558.68%	128.10%	80.17%	100.00%	-
P/EPS	61.92	59.38	32.49	45.18	9.53	7.99	12.96	29.76%
YoY %	4.28%	82.76%	-28.09%	374.08%	19.27%	-38.35%	-	-
Horiz. %	477.78%	458.18%	250.69%	348.61%	73.53%	61.65%	100.00%	-
EY	1.61	1.68	3.08	2.21	10.50	12.52	7.71	-22.96%
YoY %	-4.17%	-45.45%	39.37%	-78.95%	-16.13%	62.39%	-	-
Horiz. %	20.88%	21.79%	39.95%	28.66%	136.19%	162.39%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	3.95	6.20	4.84	11.90	2.97	1.69	1.44	18.30%
YoY %	-36.29%	28.10%	-59.33%	300.67%	75.74%	17.36%	-	-
Horiz. %	274.31%	430.56%	336.11%	826.39%	206.25%	117.36%	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