[KMLOONG] YoY Quarter Result on 31-Jul-2009 [#2]

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Quarter Result
Revenue	154,484	227,528	139,022	126,044	182,107	111,174	63,881	15.84%
YoY %	-32.10%	63.66%	10.30%	-30.79%	63.80%	74.03%	-	-
Horiz. %	241.83%	356.17%	217.63%	197.31%	285.07%	174.03%	100.00%	-
PBT	22,217	53,887	19,099	22,688	44,654	18,521	4,784	29.13%
YoY %	-58.77%	182.15%	-15.82%	-49.19%	141.10%	287.14%	-	-
Horiz. %	464.40%	1,126.40%	399.23%	474.25%	933.40%	387.14%	100.00%	-
Tax	-5,641	-12,737	-4,608	-5,782	-11,312	-4,557	-1,217	29.09%
YoY %	55.71%	-176.41%	20.30%	48.89%	-148.23%	-274.45%	-	-
Horiz. %	463.52%	1,046.59%	378.64%	475.10%	929.50%	374.45%	100.00%	-
NP	16,576	41,150	14,491	16,906	33,342	13,964	3,567	29.15%
YoY %	-59.72%	183.97%	-14.28%	-49.30%	138.77%	291.48%	-	-
Horiz. %	464.70%	1,153.63%	406.25%	473.96%	934.74%	391.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,682	33,292	11,944	13,155	27,735	11,782	4,159	21.93%
YoY %	-58.90%	178.73%	-9.21%	-52.57%	135.40%	183.29%	-	-
Horiz. %	328.97%	800.48%	287.18%	316.30%	666.87%	283.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.39%	23.64%	24.13%	25.48%	25.33%	24.60%	25.44%	-
YoY %	7.40%	-2.03%	-5.30%	0.59%	2.97%	-3.30%	-	-
Horiz. %	99.80%	92.92%	94.85%	100.16%	99.57%	96.70%	100.00%	-
Total Cost	137,908	186,378	124,531	109,138	148,765	97,210	60,314	14.76%
YoY %	-26.01%	49.66%	14.10%	-26.64%	53.03%	61.17%	-	-
Horiz. %	228.65%	309.01%	206.47%	180.95%	246.65%	161.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	508,452	480,408	429,618	406,168	394,987	328,350	302,939	9.00%
YoY %	5.84%	11.82%	5.77%	2.83%	20.29%	8.39%	-	-
Horiz. %	167.84%	158.58%	141.82%	134.08%	130.38%	108.39%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	15,407	18,359	15,234	12,124	70,840	5,267	5,134	20.08%
YoY %	-16.08%	20.51%	25.65%	-82.89%	1,244.98%	2.59%	-	-
Horiz. %	300.10%	357.60%	296.73%	236.15%	1,379.82%	102.59%	100.00%	-
Div Payout %	112.61%	55.15%	127.55%	92.17%	255.42%	44.71%	123.46%	-
YoY %	104.19%	-56.76%	38.39%	-63.91%	471.28%	-63.79%	-	-
Horiz. %	91.21%	44.67%	103.31%	74.66%	206.88%	36.21%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	508,452	480,408	429,618	406,168	394,987	328,350	302,939	9.00%
YoY %	5.84%	11.82%	5.77%	2.83%	20.29%	8.39%	-	-
Horiz. %	167.84%	158.58%	141.82%	134.08%	130.38%	108.39%	100.00%	-
NOSH	308,153	305,992	304,693	303,110	214,667	175,588	171,152	10.28%
YoY %	0.71%	0.43%	0.52%	41.20%	22.26%	2.59%	-	-
Horiz. %	180.05%	178.78%	178.02%	177.10%	125.42%	102.59%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	10.73%	18.09%	10.42%	13.41%	18.31%	12.56%	5.58%	-
YoY %	-40.69%	73.61%	-22.30%	-26.76%	45.78%	125.09%	-	-
Horiz. %	192.29%	324.19%	186.74%	240.32%	328.14%	225.09%	100.00%	-
ROE	2.69%	6.93%	2.78%	3.24%	7.02%	3.59%	1.37%	-
YoY %	-61.18%	149.28%	-14.20%	-53.85%	95.54%	162.04%	-	-
Horiz. %	196.35%	505.84%	202.92%	236.50%	512.41%	262.04%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	50.13	74.36	45.63	41.58	84.83	63.32	37.32	5.03%
YoY %	-32.58%	62.96%	9.74%	-50.98%	33.97%	69.67%	-	-
Horiz. %	134.32%	199.25%	122.27%	111.41%	227.30%	169.67%	100.00%	-
EPS	4.44	10.88	3.92	4.34	12.92	6.71	2.43	10.55%
YoY %	-59.19%	177.55%	-9.68%	-66.41%	92.55%	176.13%	-	-
Horiz. %	182.72%	447.74%	161.32%	178.60%	531.69%	276.13%	100.00%	-
DPS	5.00	6.00	5.00	4.00	33.00	3.00	3.00	8.87%
YoY %	-16.67%	20.00%	25.00%	-87.88%	1,000.00%	0.00%	-	-
Horiz. %	166.67%	200.00%	166.67%	133.33%	1,100.00%	100.00%	100.00%	-
NAPS	1.65	1.57	1.41	1.34	1.84	1.87	1.77	-1.16%
YoY %	5.10%	11.35%	5.22%	-27.17%	-1.60%	5.65%	-	-
Horiz. %	93.22%	88.70%	79.66%	75.71%	103.95%	105.65%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 303,110
RPS	15.80	23.27	14.22	12.89	18.63	11.37	6.53	15.85%
YoY %	-32.10%	63.64%	10.32%	-30.81%	63.85%	74.12%	-	-
Horiz. %	241.96%	356.36%	217.76%	197.40%	285.30%	174.12%	100.00%	-
EPS	1.40	3.41	1.22	1.35	2.84	1.21	0.43	21.72%
YoY %	-58.94%	179.51%	-9.63%	-52.46%	134.71%	181.40%	-	-
Horiz. %	325.58%	793.02%	283.72%	313.95%	660.47%	281.40%	100.00%	-
DPS	1.58	1.88	1.56	1.24	7.25	0.54	0.53	19.94%
YoY %	-15.96%	20.51%	25.81%	-82.90%	1,242.59%	1.89%	-	-
Horiz. %	298.11%	354.72%	294.34%	233.96%	1,367.92%	101.89%	100.00%	-
NAPS	0.52	0.4913	0.4394	0.4154	0.404	0.3358	0.3098	9.00%
YoY %	5.84%	11.81%	5.78%	2.82%	20.31%	8.39%	-	-
Horiz. %	167.85%	158.59%	141.83%	134.09%	130.41%	108.39%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	-
Price	2.64	2.25	2.06	1.95	3.18	2.71	1.47	-
P/RPS	5.27	3.03	4.51	4.69	3.75	4.28	3.94	4.96%
YoY %	73.93%	-32.82%	-3.84%	25.07%	-12.38%	8.63%	-	-
Horiz. %	133.76%	76.90%	114.47%	119.04%	95.18%	108.63%	100.00%	-
P/EPS	59.46	20.68	52.55	44.93	24.61	40.39	60.49	-0.28%
YoY %	187.52%	-60.65%	16.96%	82.57%	-39.07%	-33.23%	-	-
Horiz. %	98.30%	34.19%	86.87%	74.28%	40.68%	66.77%	100.00%	-
EY	1.68	4.84	1.90	2.23	4.06	2.48	1.65	0.30%
YoY %	-65.29%	154.74%	-14.80%	-45.07%	63.71%	50.30%	-	-
Horiz. %	101.82%	293.33%	115.15%	135.15%	246.06%	150.30%	100.00%	-
DY	1.89	2.67	2.43	2.05	10.38	1.11	2.04	-1.26%
YoY %	-29.21%	9.88%	18.54%	-80.25%	835.14%	-45.59%	-	-
Horiz. %	92.65%	130.88%	119.12%	100.49%	508.82%	54.41%	100.00%	-
P/NAPS	1.60	1.43	1.46	1.46	1.73	1.45	0.83	11.54%
YoY %	11.89%	-2.05%	0.00%	-15.61%	19.31%	74.70%	-	-
Horiz. %	192.77%	172.29%	175.90%	175.90%	208.43%	174.70%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	28/09/12	30/09/11	28/09/10	11/11/09	29/09/08	28/09/07	28/09/06	-
Price	2.38	1.96	2.11	1.93	1.75	2.41	1.40	-
P/RPS	4.75	2.64	4.62	4.64	2.06	3.81	3.75	4.01%
YoY %	79.92%	-42.86%	-0.43%	125.24%	-45.93%	1.60%	-	-
Horiz. %	126.67%	70.40%	123.20%	123.73%	54.93%	101.60%	100.00%	-
P/EPS	53.60	18.01	53.83	44.47	13.54	35.92	57.61	-1.19%
YoY %	197.61%	-66.54%	21.05%	228.43%	-62.31%	-37.65%	-	-
Horiz. %	93.04%	31.26%	93.44%	77.19%	23.50%	62.35%	100.00%	-
EY	1.87	5.55	1.86	2.25	7.38	2.78	1.74	1.20%
YoY %	-66.31%	198.39%	-17.33%	-69.51%	165.47%	59.77%	-	-
Horiz. %	107.47%	318.97%	106.90%	129.31%	424.14%	159.77%	100.00%	-
DY	2.10	3.06	2.37	2.07	18.86	1.24	2.14	-0.31%
YoY %	-31.37%	29.11%	14.49%	-89.02%	1,420.97%	-42.06%	-	-
Horiz. %	98.13%	142.99%	110.75%	96.73%	881.31%	57.94%	100.00%	-
P/NAPS	1.44	1.25	1.50	1.44	0.95	1.29	0.79	10.51%
YoY %	15.20%	-16.67%	4.17%	51.58%	-26.36%	63.29%	-	-
Horiz. %	182.28%	158.23%	189.87%	182.28%	120.25%	163.29%	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