[KMLOONG] YoY TTM Result on 30-Apr-2007 [#1]

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
TTM Result
Revenue	479,557	469,775	538,198	278,774	222,292	216,188	220,402	13.82%
YoY %	2.08%	-12.71%	93.06%	25.41%	2.82%	-1.91%	-	-
Horiz. %	217.58%	213.14%	244.19%	126.48%	100.86%	98.09%	100.00%	-
PBT	84,750	86,784	123,496	30,528	18,118	11,690	19,955	27.24%
YoY %	-2.34%	-29.73%	304.53%	68.50%	54.99%	-41.42%	-	-
Horiz. %	424.71%	434.90%	618.87%	152.98%	90.79%	58.58%	100.00%	-
Tax	-21,385	-19,070	-30,976	-7,944	-4,880	-1,548	-4,380	30.23%
YoY %	-12.14%	38.44%	-289.93%	-62.79%	-215.25%	64.66%	-	-
Horiz. %	488.24%	435.39%	707.21%	181.37%	111.42%	35.34%	100.00%	-
NP	63,365	67,714	92,520	22,584	13,238	10,142	15,575	26.33%
YoY %	-6.42%	-26.81%	309.67%	70.60%	30.53%	-34.88%	-	-
Horiz. %	406.84%	434.76%	594.03%	145.00%	85.00%	65.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,644	53,225	74,970	22,357	14,287	10,575	15,575	22.49%
YoY %	-1.09%	-29.00%	235.33%	56.48%	35.10%	-32.10%	-	-
Horiz. %	338.00%	341.73%	481.35%	143.54%	91.73%	67.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.23%	21.97%	25.08%	26.02%	26.93%	13.24%	21.95%	-
YoY %	14.84%	-12.40%	-3.61%	-3.38%	103.40%	-39.68%	-	-
Horiz. %	114.94%	100.09%	114.26%	118.54%	122.69%	60.32%	100.00%	-
Total Cost	416,192	402,061	445,678	256,190	209,054	206,046	204,827	12.53%
YoY %	3.51%	-9.79%	73.96%	22.55%	1.46%	0.60%	-	-
Horiz. %	203.19%	196.29%	217.59%	125.08%	102.06%	100.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	435,123	398,793	210,651	317,641	302,136	195,270	220,115	12.02%
YoY %	9.11%	89.31%	-33.68%	5.13%	54.73%	-11.29%	-	-
Horiz. %	197.68%	181.17%	95.70%	144.31%	137.26%	88.71%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	30,356	79,906	35,881	17,115	13,716	7,474	7,468	26.31%
YoY %	-62.01%	122.70%	109.65%	24.78%	83.52%	0.08%	-	-
Horiz. %	406.48%	1,069.98%	480.46%	229.18%	183.66%	100.08%	100.00%	-
Div Payout %	57.66%	150.13%	47.86%	76.56%	96.00%	70.68%	47.95%	-
YoY %	-61.59%	213.69%	-37.49%	-20.25%	35.82%	47.40%	-	-
Horiz. %	120.25%	313.10%	99.81%	159.67%	200.21%	147.40%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	435,123	398,793	210,651	317,641	302,136	195,270	220,115	12.02%
YoY %	9.11%	89.31%	-33.68%	5.13%	54.73%	-11.29%	-	-
Horiz. %	197.68%	181.17%	95.70%	144.31%	137.26%	88.71%	100.00%	-
NOSH	304,282	302,116	210,651	171,698	170,698	113,529	106,852	19.04%
YoY %	0.72%	43.42%	22.69%	0.59%	50.36%	6.25%	-	-
Horiz. %	284.77%	282.74%	197.14%	160.69%	159.75%	106.25%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	13.21%	14.41%	17.19%	8.10%	5.96%	4.69%	7.07%	-
YoY %	-8.33%	-16.17%	112.22%	35.91%	27.08%	-33.66%	-	-
Horiz. %	186.85%	203.82%	243.14%	114.57%	84.30%	66.34%	100.00%	-
ROE	12.10%	13.35%	35.59%	7.04%	4.73%	5.42%	7.08%	-
YoY %	-9.36%	-62.49%	405.54%	48.84%	-12.73%	-23.45%	-	-
Horiz. %	170.90%	188.56%	502.68%	99.44%	66.81%	76.55%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	157.60	155.49	255.49	162.36	130.22	190.42	206.27	-4.38%
YoY %	1.36%	-39.14%	57.36%	24.68%	-31.61%	-7.68%	-	-
Horiz. %	76.40%	75.38%	123.86%	78.71%	63.13%	92.32%	100.00%	-
EPS	17.30	17.62	35.59	13.02	8.37	9.31	14.58	2.89%
YoY %	-1.82%	-50.49%	173.35%	55.56%	-10.10%	-36.15%	-	-
Horiz. %	118.66%	120.85%	244.10%	89.30%	57.41%	63.85%	100.00%	-
DPS	10.00	26.45	17.03	10.00	8.04	6.58	7.00	6.12%
YoY %	-62.19%	55.31%	70.30%	24.38%	22.19%	-6.00%	-	-
Horiz. %	142.86%	377.86%	243.29%	142.86%	114.86%	94.00%	100.00%	-
NAPS	1.43	1.32	1.00	1.85	1.77	1.72	2.06	-5.89%
YoY %	8.33%	32.00%	-45.95%	4.52%	2.91%	-16.50%	-	-
Horiz. %	69.42%	64.08%	48.54%	89.81%	85.92%	83.50%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 171,698
RPS	49.07	48.07	55.07	28.53	22.75	22.12	22.55	13.82%
YoY %	2.08%	-12.71%	93.02%	25.41%	2.85%	-1.91%	-	-
Horiz. %	217.61%	213.17%	244.21%	126.52%	100.89%	98.09%	100.00%	-
EPS	5.39	5.45	7.67	2.29	1.46	1.08	1.59	22.55%
YoY %	-1.10%	-28.94%	234.93%	56.85%	35.19%	-32.08%	-	-
Horiz. %	338.99%	342.77%	482.39%	144.03%	91.82%	67.92%	100.00%	-
DPS	3.11	8.18	3.67	1.75	1.40	0.76	0.76	26.45%
YoY %	-61.98%	122.89%	109.71%	25.00%	84.21%	0.00%	-	-
Horiz. %	409.21%	1,076.32%	482.89%	230.26%	184.21%	100.00%	100.00%	-
NAPS	0.4452	0.4081	0.2156	0.325	0.3092	0.1998	0.2252	12.02%
YoY %	9.09%	89.29%	-33.66%	5.11%	54.75%	-11.28%	-	-
Horiz. %	197.69%	181.22%	95.74%	144.32%	137.30%	88.72%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	2.06	1.94	1.78	2.22	1.29	1.05	1.60	-
P/RPS	1.31	1.25	0.70	1.37	0.99	0.55	0.78	9.02%
YoY %	4.80%	78.57%	-48.91%	38.38%	80.00%	-29.49%	-	-
Horiz. %	167.95%	160.26%	89.74%	175.64%	126.92%	70.51%	100.00%	-
P/EPS	11.91	11.01	5.00	17.05	15.41	11.27	10.98	1.36%
YoY %	8.17%	120.20%	-70.67%	10.64%	36.73%	2.64%	-	-
Horiz. %	108.47%	100.27%	45.54%	155.28%	140.35%	102.64%	100.00%	-
EY	8.40	9.08	19.99	5.87	6.49	8.87	9.11	-1.34%
YoY %	-7.49%	-54.58%	240.55%	-9.55%	-26.83%	-2.63%	-	-
Horiz. %	92.21%	99.67%	219.43%	64.43%	71.24%	97.37%	100.00%	-
DY	4.85	13.63	9.57	4.50	6.23	6.27	4.38	1.71%
YoY %	-64.42%	42.42%	112.67%	-27.77%	-0.64%	43.15%	-	-
Horiz. %	110.73%	311.19%	218.49%	102.74%	142.24%	143.15%	100.00%	-
P/NAPS	1.44	1.47	1.78	1.20	0.73	0.61	0.78	10.75%
YoY %	-2.04%	-17.42%	48.33%	64.38%	19.67%	-21.79%	-	-
Horiz. %	184.62%	188.46%	228.21%	153.85%	93.59%	78.21%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	29/06/10	30/06/09	30/06/08	29/06/07	29/06/06	29/06/05	29/06/04	-
Price	1.92	1.98	1.85	2.28	1.30	1.03	1.41	-
P/RPS	1.22	1.27	0.72	1.40	1.00	0.54	0.68	10.22%
YoY %	-3.94%	76.39%	-48.57%	40.00%	85.19%	-20.59%	-	-
Horiz. %	179.41%	186.76%	105.88%	205.88%	147.06%	79.41%	100.00%	-
P/EPS	11.10	11.24	5.20	17.51	15.53	11.06	9.67	2.32%
YoY %	-1.25%	116.15%	-70.30%	12.75%	40.42%	14.37%	-	-
Horiz. %	114.79%	116.24%	53.77%	181.08%	160.60%	114.37%	100.00%	-
EY	9.01	8.90	19.24	5.71	6.44	9.04	10.34	-2.26%
YoY %	1.24%	-53.74%	236.95%	-11.34%	-28.76%	-12.57%	-	-
Horiz. %	87.14%	86.07%	186.07%	55.22%	62.28%	87.43%	100.00%	-
DY	5.21	13.36	9.21	4.39	6.18	6.39	4.96	0.82%
YoY %	-61.00%	45.06%	109.79%	-28.96%	-3.29%	28.83%	-	-
Horiz. %	105.04%	269.35%	185.69%	88.51%	124.60%	128.83%	100.00%	-
P/NAPS	1.34	1.50	1.85	1.23	0.73	0.60	0.68	11.96%
YoY %	-10.67%	-18.92%	50.41%	68.49%	21.67%	-11.76%	-	-
Horiz. %	197.06%	220.59%	272.06%	180.88%	107.35%	88.24%	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