[KMLOONG] YoY TTM Result on 30-Apr-2006 [#1]

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
TTM Result
Revenue	469,775	538,198	278,774	222,292	216,188	220,402	160,386	19.59%
YoY %	-12.71%	93.06%	25.41%	2.82%	-1.91%	37.42%	-	-
Horiz. %	292.90%	335.56%	173.81%	138.60%	134.79%	137.42%	100.00%	-
PBT	86,784	123,496	30,528	18,118	11,690	19,955	14,265	35.07%
YoY %	-29.73%	304.53%	68.50%	54.99%	-41.42%	39.89%	-	-
Horiz. %	608.37%	865.73%	214.01%	127.01%	81.95%	139.89%	100.00%	-
Tax	-19,070	-30,976	-7,944	-4,880	-1,548	-4,380	-4,038	29.49%
YoY %	38.44%	-289.93%	-62.79%	-215.25%	64.66%	-8.47%	-	-
Horiz. %	472.26%	767.11%	196.73%	120.85%	38.34%	108.47%	100.00%	-
NP	67,714	92,520	22,584	13,238	10,142	15,575	10,227	36.99%
YoY %	-26.81%	309.67%	70.60%	30.53%	-34.88%	52.29%	-	-
Horiz. %	662.11%	904.66%	220.83%	129.44%	99.17%	152.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,225	74,970	22,357	14,287	10,575	15,575	10,227	31.60%
YoY %	-29.00%	235.33%	56.48%	35.10%	-32.10%	52.29%	-	-
Horiz. %	520.44%	733.06%	218.61%	139.70%	103.40%	152.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.97%	25.08%	26.02%	26.93%	13.24%	21.95%	28.31%	-
YoY %	-12.40%	-3.61%	-3.38%	103.40%	-39.68%	-22.47%	-	-
Horiz. %	77.61%	88.59%	91.91%	95.13%	46.77%	77.53%	100.00%	-
Total Cost	402,061	445,678	256,190	209,054	206,046	204,827	150,159	17.82%
YoY %	-9.79%	73.96%	22.55%	1.46%	0.60%	36.41%	-	-
Horiz. %	267.76%	296.80%	170.61%	139.22%	137.22%	136.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	398,793	210,651	317,641	302,136	195,270	220,115	171,827	15.05%
YoY %	89.31%	-33.68%	5.13%	54.73%	-11.29%	28.10%	-	-
Horiz. %	232.09%	122.59%	184.86%	175.84%	113.64%	128.10%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Dividend
Div	79,906	35,881	17,115	13,716	7,474	7,468	6,406	52.22%
YoY %	122.70%	109.65%	24.78%	83.52%	0.08%	16.58%	-	-
Horiz. %	1,247.36%	560.12%	267.17%	214.11%	116.67%	116.58%	100.00%	-
Div Payout %	150.13%	47.86%	76.56%	96.00%	70.68%	47.95%	62.64%	-
YoY %	213.69%	-37.49%	-20.25%	35.82%	47.40%	-23.45%	-	-
Horiz. %	239.67%	76.40%	122.22%	153.26%	112.84%	76.55%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Equity
Net Worth	398,793	210,651	317,641	302,136	195,270	220,115	171,827	15.05%
YoY %	89.31%	-33.68%	5.13%	54.73%	-11.29%	28.10%	-	-
Horiz. %	232.09%	122.59%	184.86%	175.84%	113.64%	128.10%	100.00%	-
NOSH	302,116	210,651	171,698	170,698	113,529	106,852	106,724	18.91%
YoY %	43.42%	22.69%	0.59%	50.36%	6.25%	0.12%	-	-
Horiz. %	283.08%	197.38%	160.88%	159.94%	106.38%	100.12%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Ratio Analysis
NP Margin	14.41%	17.19%	8.10%	5.96%	4.69%	7.07%	6.38%	-
YoY %	-16.17%	112.22%	35.91%	27.08%	-33.66%	10.82%	-	-
Horiz. %	225.86%	269.44%	126.96%	93.42%	73.51%	110.82%	100.00%	-
ROE	13.35%	35.59%	7.04%	4.73%	5.42%	7.08%	5.95%	-
YoY %	-62.49%	405.54%	48.84%	-12.73%	-23.45%	18.99%	-	-
Horiz. %	224.37%	598.15%	118.32%	79.50%	91.09%	118.99%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Per Share
RPS	155.49	255.49	162.36	130.22	190.42	206.27	150.28	0.56%
YoY %	-39.14%	57.36%	24.68%	-31.61%	-7.68%	37.26%	-	-
Horiz. %	103.47%	170.01%	108.04%	86.65%	126.71%	137.26%	100.00%	-
EPS	17.62	35.59	13.02	8.37	9.31	14.58	9.58	10.67%
YoY %	-50.49%	173.35%	55.56%	-10.10%	-36.15%	52.19%	-	-
Horiz. %	183.92%	371.50%	135.91%	87.37%	97.18%	152.19%	100.00%	-
DPS	26.45	17.03	10.00	8.04	6.58	7.00	6.00	28.02%
YoY %	55.31%	70.30%	24.38%	22.19%	-6.00%	16.67%	-	-
Horiz. %	440.83%	283.83%	166.67%	134.00%	109.67%	116.67%	100.00%	-
NAPS	1.32	1.00	1.85	1.77	1.72	2.06	1.61	-3.25%
YoY %	32.00%	-45.95%	4.52%	2.91%	-16.50%	27.95%	-	-
Horiz. %	81.99%	62.11%	114.91%	109.94%	106.83%	127.95%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Adjusted Per Share Value based on latest NOSH - 170,698
RPS	48.11	55.12	28.55	22.77	22.14	22.57	16.43	19.59%
YoY %	-12.72%	93.06%	25.38%	2.85%	-1.91%	37.37%	-	-
Horiz. %	292.82%	335.48%	173.77%	138.59%	134.75%	137.37%	100.00%	-
EPS	5.45	7.68	2.29	1.46	1.08	1.60	1.05	31.55%
YoY %	-29.04%	235.37%	56.85%	35.19%	-32.50%	52.38%	-	-
Horiz. %	519.05%	731.43%	218.10%	139.05%	102.86%	152.38%	100.00%	-
DPS	8.18	3.67	1.75	1.40	0.77	0.76	0.66	52.06%
YoY %	122.89%	109.71%	25.00%	81.82%	1.32%	15.15%	-	-
Horiz. %	1,239.39%	556.06%	265.15%	212.12%	116.67%	115.15%	100.00%	-
NAPS	0.4084	0.2157	0.3253	0.3094	0.20	0.2254	0.176	15.04%
YoY %	89.34%	-33.69%	5.14%	54.70%	-11.27%	28.07%	-	-
Horiz. %	232.05%	122.56%	184.83%	175.80%	113.64%	128.07%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	-
Price	1.94	1.78	2.22	1.29	1.05	1.60	1.24	-
P/RPS	1.25	0.70	1.37	0.99	0.55	0.78	0.83	7.05%
YoY %	78.57%	-48.91%	38.38%	80.00%	-29.49%	-6.02%	-	-
Horiz. %	150.60%	84.34%	165.06%	119.28%	66.27%	93.98%	100.00%	-
P/EPS	11.01	5.00	17.05	15.41	11.27	10.98	12.94	-2.65%
YoY %	120.20%	-70.67%	10.64%	36.73%	2.64%	-15.15%	-	-
Horiz. %	85.09%	38.64%	131.76%	119.09%	87.09%	84.85%	100.00%	-
EY	9.08	19.99	5.87	6.49	8.87	9.11	7.73	2.71%
YoY %	-54.58%	240.55%	-9.55%	-26.83%	-2.63%	17.85%	-	-
Horiz. %	117.46%	258.60%	75.94%	83.96%	114.75%	117.85%	100.00%	-
DY	13.63	9.57	4.50	6.23	6.27	4.38	4.84	18.81%
YoY %	42.42%	112.67%	-27.77%	-0.64%	43.15%	-9.50%	-	-
Horiz. %	281.61%	197.73%	92.98%	128.72%	129.55%	90.50%	100.00%	-
P/NAPS	1.47	1.78	1.20	0.73	0.61	0.78	0.77	11.36%
YoY %	-17.42%	48.33%	64.38%	19.67%	-21.79%	1.30%	-	-
Horiz. %	190.91%	231.17%	155.84%	94.81%	79.22%	101.30%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Price Multiplier on Announcement Date
Date	30/06/09	30/06/08	29/06/07	29/06/06	29/06/05	29/06/04	30/06/03	-
Price	1.98	1.85	2.28	1.30	1.03	1.41	1.29	-
P/RPS	1.27	0.72	1.40	1.00	0.54	0.68	0.86	6.70%
YoY %	76.39%	-48.57%	40.00%	85.19%	-20.59%	-20.93%	-	-
Horiz. %	147.67%	83.72%	162.79%	116.28%	62.79%	79.07%	100.00%	-
P/EPS	11.24	5.20	17.51	15.53	11.06	9.67	13.46	-2.95%
YoY %	116.15%	-70.30%	12.75%	40.42%	14.37%	-28.16%	-	-
Horiz. %	83.51%	38.63%	130.09%	115.38%	82.17%	71.84%	100.00%	-
EY	8.90	19.24	5.71	6.44	9.04	10.34	7.43	3.05%
YoY %	-53.74%	236.95%	-11.34%	-28.76%	-12.57%	39.17%	-	-
Horiz. %	119.78%	258.95%	76.85%	86.68%	121.67%	139.17%	100.00%	-
DY	13.36	9.21	4.39	6.18	6.39	4.96	4.65	19.21%
YoY %	45.06%	109.79%	-28.96%	-3.29%	28.83%	6.67%	-	-
Horiz. %	287.31%	198.06%	94.41%	132.90%	137.42%	106.67%	100.00%	-
P/NAPS	1.50	1.85	1.23	0.73	0.60	0.68	0.80	11.03%
YoY %	-18.92%	50.41%	68.49%	21.67%	-11.76%	-15.00%	-	-
Horiz. %	187.50%	231.25%	153.75%	91.25%	75.00%	85.00%	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