[KIANJOO] YoY TTM Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	741,134	627,853	634,480	536,469	483,777	477,560	511,590	6.36%
YoY %	18.04%	-1.04%	18.27%	10.89%	1.30%	-6.65%	-	-
Horiz. %	144.87%	122.73%	124.02%	104.86%	94.56%	93.35%	100.00%	-
PBT	45,147	56,564	68,437	51,311	46,241	44,872	27,362	8.70%
YoY %	-20.18%	-17.35%	33.38%	10.96%	3.05%	63.99%	-	-
Horiz. %	165.00%	206.72%	250.12%	187.53%	169.00%	163.99%	100.00%	-
Tax	-14,165	-18,634	-7,282	-3,444	-13,088	-13,710	-8,125	9.70%
YoY %	23.98%	-155.89%	-111.44%	73.69%	4.54%	-68.74%	-	-
Horiz. %	174.34%	229.34%	89.62%	42.39%	161.08%	168.74%	100.00%	-
NP	30,982	37,930	61,155	47,867	33,153	31,162	19,237	8.26%
YoY %	-18.32%	-37.98%	27.76%	44.38%	6.39%	61.99%	-	-
Horiz. %	161.05%	197.17%	317.90%	248.83%	172.34%	161.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,996	36,720	60,197	48,631	36,022	31,879	19,237	7.68%
YoY %	-18.31%	-39.00%	23.78%	35.00%	13.00%	65.72%	-	-
Horiz. %	155.93%	190.88%	312.92%	252.80%	187.25%	165.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.38%	32.94%	10.64%	6.71%	28.30%	30.55%	29.69%	-
YoY %	-4.74%	209.59%	58.57%	-76.29%	-7.36%	2.90%	-	-
Horiz. %	105.69%	110.95%	35.84%	22.60%	95.32%	102.90%	100.00%	-
Total Cost	710,152	589,923	573,325	488,602	450,624	446,398	492,353	6.29%
YoY %	20.38%	2.90%	17.34%	8.43%	0.95%	-9.33%	-	-
Horiz. %	144.24%	119.82%	116.45%	99.24%	91.52%	90.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	631,012	478,295	559,532	528,070	543,262	438,472	471,721	4.96%
YoY %	31.93%	-14.52%	5.96%	-2.80%	23.90%	-7.05%	-	-
Horiz. %	133.77%	101.39%	118.62%	111.95%	115.17%	92.95%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	21,992	12,902	17,703	17,975	17,999	11,268	11,656	11.15%
YoY %	70.45%	-27.12%	-1.51%	-0.13%	59.74%	-3.33%	-	-
Horiz. %	188.68%	110.69%	151.88%	154.21%	154.42%	96.67%	100.00%	-
Div Payout %	73.32%	35.14%	29.41%	36.96%	49.97%	35.35%	60.59%	-
YoY %	108.65%	19.48%	-20.43%	-26.04%	41.36%	-41.66%	-	-
Horiz. %	121.01%	58.00%	48.54%	61.00%	82.47%	58.34%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	631,012	478,295	559,532	528,070	543,262	438,472	471,721	4.96%
YoY %	31.93%	-14.52%	5.96%	-2.80%	23.90%	-7.05%	-	-
Horiz. %	133.77%	101.39%	118.62%	111.95%	115.17%	92.95%	100.00%	-
NOSH	444,374	159,431	176,508	177,801	186,048	109,618	116,187	25.04%
YoY %	178.72%	-9.67%	-0.73%	-4.43%	69.72%	-5.65%	-	-
Horiz. %	382.46%	137.22%	151.92%	153.03%	160.13%	94.35%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	4.18%	6.04%	9.64%	8.92%	6.85%	6.53%	3.76%	-
YoY %	-30.79%	-37.34%	8.07%	30.22%	4.90%	73.67%	-	-
Horiz. %	111.17%	160.64%	256.38%	237.23%	182.18%	173.67%	100.00%	-
ROE	4.75%	7.68%	10.76%	9.21%	6.63%	7.27%	4.08%	-
YoY %	-38.15%	-28.62%	16.83%	38.91%	-8.80%	78.19%	-	-
Horiz. %	116.42%	188.24%	263.73%	225.74%	162.50%	178.19%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	166.78	393.81	359.46	301.72	260.03	435.66	440.31	-14.93%
YoY %	-57.65%	9.56%	19.14%	16.03%	-40.31%	-1.06%	-	-
Horiz. %	37.88%	89.44%	81.64%	68.52%	59.06%	98.94%	100.00%	-
EPS	6.75	23.03	34.10	27.35	19.36	29.08	16.56	-13.88%
YoY %	-70.69%	-32.46%	24.68%	41.27%	-33.43%	75.60%	-	-
Horiz. %	40.76%	139.07%	205.92%	165.16%	116.91%	175.60%	100.00%	-
DPS	4.95	8.09	10.03	10.11	9.67	10.28	10.00	-11.05%
YoY %	-38.81%	-19.34%	-0.79%	4.55%	-5.93%	2.80%	-	-
Horiz. %	49.50%	80.90%	100.30%	101.10%	96.70%	102.80%	100.00%	-
NAPS	1.42	3.00	3.17	2.97	2.92	4.00	4.06	-16.05%
YoY %	-52.67%	-5.36%	6.73%	1.71%	-27.00%	-1.48%	-	-
Horiz. %	34.98%	73.89%	78.08%	73.15%	71.92%	98.52%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 177,801
RPS	166.86	141.35	142.85	120.78	108.92	107.52	115.18	6.36%
YoY %	18.05%	-1.05%	18.27%	10.89%	1.30%	-6.65%	-	-
Horiz. %	144.87%	122.72%	124.02%	104.86%	94.57%	93.35%	100.00%	-
EPS	6.75	8.27	13.55	10.95	8.11	7.18	4.33	7.67%
YoY %	-18.38%	-38.97%	23.74%	35.02%	12.95%	65.82%	-	-
Horiz. %	155.89%	190.99%	312.93%	252.89%	187.30%	165.82%	100.00%	-
DPS	4.95	2.90	3.99	4.05	4.05	2.54	2.62	11.18%
YoY %	70.69%	-27.32%	-1.48%	0.00%	59.45%	-3.05%	-	-
Horiz. %	188.93%	110.69%	152.29%	154.58%	154.58%	96.95%	100.00%	-
NAPS	1.4207	1.0768	1.2597	1.1889	1.2231	0.9872	1.062	4.96%
YoY %	31.94%	-14.52%	5.96%	-2.80%	23.90%	-7.04%	-	-
Horiz. %	133.78%	101.39%	118.62%	111.95%	115.17%	92.96%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	1.42	1.34	1.35	1.40	1.06	1.80	1.48	-
P/RPS	0.85	0.34	0.38	0.46	0.41	0.41	0.34	16.49%
YoY %	150.00%	-10.53%	-17.39%	12.20%	0.00%	20.59%	-	-
Horiz. %	250.00%	100.00%	111.76%	135.29%	120.59%	120.59%	100.00%	-
P/EPS	21.04	5.82	3.96	5.12	5.47	6.19	8.94	15.32%
YoY %	261.51%	46.97%	-22.66%	-6.40%	-11.63%	-30.76%	-	-
Horiz. %	235.35%	65.10%	44.30%	57.27%	61.19%	69.24%	100.00%	-
EY	4.75	17.19	25.26	19.54	18.27	16.16	11.19	-13.30%
YoY %	-72.37%	-31.95%	29.27%	6.95%	13.06%	44.41%	-	-
Horiz. %	42.45%	153.62%	225.74%	174.62%	163.27%	144.41%	100.00%	-
DY	3.49	6.04	7.43	7.22	9.13	5.71	6.76	-10.42%
YoY %	-42.22%	-18.71%	2.91%	-20.92%	59.89%	-15.53%	-	-
Horiz. %	51.63%	89.35%	109.91%	106.80%	135.06%	84.47%	100.00%	-
P/NAPS	1.00	0.45	0.43	0.47	0.36	0.45	0.36	18.55%
YoY %	122.22%	4.65%	-8.51%	30.56%	-20.00%	25.00%	-	-
Horiz. %	277.78%	125.00%	119.44%	130.56%	100.00%	125.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	22/08/07	24/08/06	25/08/05	20/08/04	19/08/03	21/08/02	20/08/01	-
Price	1.34	1.24	1.58	1.34	1.45	1.89	1.61	-
P/RPS	0.80	0.31	0.44	0.44	0.56	0.43	0.37	13.70%
YoY %	158.06%	-29.55%	0.00%	-21.43%	30.23%	16.22%	-	-
Horiz. %	216.22%	83.78%	118.92%	118.92%	151.35%	116.22%	100.00%	-
P/EPS	19.85	5.38	4.63	4.90	7.49	6.50	9.72	12.63%
YoY %	268.96%	16.20%	-5.51%	-34.58%	15.23%	-33.13%	-	-
Horiz. %	204.22%	55.35%	47.63%	50.41%	77.06%	66.87%	100.00%	-
EY	5.04	18.57	21.58	20.41	13.35	15.39	10.28	-11.19%
YoY %	-72.86%	-13.95%	5.73%	52.88%	-13.26%	49.71%	-	-
Horiz. %	49.03%	180.64%	209.92%	198.54%	129.86%	149.71%	100.00%	-
DY	3.69	6.53	6.35	7.54	6.67	5.44	6.21	-8.30%
YoY %	-43.49%	2.83%	-15.78%	13.04%	22.61%	-12.40%	-	-
Horiz. %	59.42%	105.15%	102.25%	121.42%	107.41%	87.60%	100.00%	-
P/NAPS	0.94	0.41	0.50	0.45	0.50	0.47	0.40	15.29%
YoY %	129.27%	-18.00%	11.11%	-10.00%	6.38%	17.50%	-	-
Horiz. %	235.00%	102.50%	125.00%	112.50%	125.00%	117.50%	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