[KMLOONG] YoY TTM Result on 30-Apr-2010 [#1]

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
TTM Result
Revenue	616,786	750,944	611,559	479,557	469,775	538,198	278,774	14.13%
YoY %	-17.87%	22.79%	27.53%	2.08%	-12.71%	93.06%	-	-
Horiz. %	221.25%	269.37%	219.37%	172.02%	168.51%	193.06%	100.00%	-
PBT	90,018	158,491	104,896	84,750	86,784	123,496	30,528	19.72%
YoY %	-43.20%	51.09%	23.77%	-2.34%	-29.73%	304.53%	-	-
Horiz. %	294.87%	519.17%	343.61%	277.61%	284.28%	404.53%	100.00%	-
Tax	-25,272	-38,580	-22,295	-21,385	-19,070	-30,976	-7,944	21.25%
YoY %	34.49%	-73.04%	-4.26%	-12.14%	38.44%	-289.93%	-	-
Horiz. %	318.13%	485.65%	280.65%	269.20%	240.06%	389.93%	100.00%	-
NP	64,746	119,911	82,601	63,365	67,714	92,520	22,584	19.16%
YoY %	-46.00%	45.17%	30.36%	-6.42%	-26.81%	309.67%	-	-
Horiz. %	286.69%	530.96%	365.75%	280.57%	299.83%	409.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,683	94,056	64,804	52,644	53,225	74,970	22,357	14.60%
YoY %	-46.11%	45.14%	23.10%	-1.09%	-29.00%	235.33%	-	-
Horiz. %	226.70%	420.70%	289.86%	235.47%	238.07%	335.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.07%	24.34%	21.25%	25.23%	21.97%	25.08%	26.02%	-
YoY %	15.32%	14.54%	-15.77%	14.84%	-12.40%	-3.61%	-	-
Horiz. %	107.88%	93.54%	81.67%	96.96%	84.44%	96.39%	100.00%	-
Total Cost	552,040	631,033	528,958	416,192	402,061	445,678	256,190	13.63%
YoY %	-12.52%	19.30%	27.09%	3.51%	-9.79%	73.96%	-	-
Horiz. %	215.48%	246.31%	206.47%	162.45%	156.94%	173.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	530,571	525,386	467,119	435,123	398,793	210,651	317,641	8.91%
YoY %	0.99%	12.47%	7.35%	9.11%	89.31%	-33.68%	-	-
Horiz. %	167.03%	165.40%	147.06%	136.99%	125.55%	66.32%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Dividend
Div	37,003	48,983	36,581	30,356	79,906	35,881	17,115	13.69%
YoY %	-24.46%	33.90%	20.51%	-62.01%	122.70%	109.65%	-	-
Horiz. %	216.20%	286.20%	213.74%	177.36%	466.88%	209.65%	100.00%	-
Div Payout %	73.01%	52.08%	56.45%	57.66%	150.13%	47.86%	76.56%	-
YoY %	40.19%	-7.74%	-2.10%	-61.59%	213.69%	-37.49%	-	-
Horiz. %	95.36%	68.03%	73.73%	75.31%	196.09%	62.51%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Equity
Net Worth	530,571	525,386	467,119	435,123	398,793	210,651	317,641	8.91%
YoY %	0.99%	12.47%	7.35%	9.11%	89.31%	-33.68%	-	-
Horiz. %	167.03%	165.40%	147.06%	136.99%	125.55%	66.32%	100.00%	-
NOSH	308,471	307,243	305,306	304,282	302,116	210,651	171,698	10.24%
YoY %	0.40%	0.63%	0.34%	0.72%	43.42%	22.69%	-	-
Horiz. %	179.66%	178.94%	177.82%	177.22%	175.96%	122.69%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Ratio Analysis
NP Margin	10.50%	15.97%	13.51%	13.21%	14.41%	17.19%	8.10%	-
YoY %	-34.25%	18.21%	2.27%	-8.33%	-16.17%	112.22%	-	-
Horiz. %	129.63%	197.16%	166.79%	163.09%	177.90%	212.22%	100.00%	-
ROE	9.55%	17.90%	13.87%	12.10%	13.35%	35.59%	7.04%	-
YoY %	-46.65%	29.06%	14.63%	-9.36%	-62.49%	405.54%	-	-
Horiz. %	135.65%	254.26%	197.02%	171.88%	189.63%	505.54%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Per Share
RPS	199.95	244.41	200.31	157.60	155.49	255.49	162.36	3.52%
YoY %	-18.19%	22.02%	27.10%	1.36%	-39.14%	57.36%	-	-
Horiz. %	123.15%	150.54%	123.37%	97.07%	95.77%	157.36%	100.00%	-
EPS	16.43	30.61	21.23	17.30	17.62	35.59	13.02	3.94%
YoY %	-46.32%	44.18%	22.72%	-1.82%	-50.49%	173.35%	-	-
Horiz. %	126.19%	235.10%	163.06%	132.87%	135.33%	273.35%	100.00%	-
DPS	12.00	16.00	12.00	10.00	26.45	17.03	10.00	3.08%
YoY %	-25.00%	33.33%	20.00%	-62.19%	55.31%	70.30%	-	-
Horiz. %	120.00%	160.00%	120.00%	100.00%	264.50%	170.30%	100.00%	-
NAPS	1.72	1.71	1.53	1.43	1.32	1.00	1.85	-1.20%
YoY %	0.58%	11.76%	6.99%	8.33%	32.00%	-45.95%	-	-
Horiz. %	92.97%	92.43%	82.70%	77.30%	71.35%	54.05%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 304,282
RPS	63.17	76.91	62.64	49.12	48.12	55.12	28.55	14.13%
YoY %	-17.87%	22.78%	27.52%	2.08%	-12.70%	93.06%	-	-
Horiz. %	221.26%	269.39%	219.40%	172.05%	168.55%	193.06%	100.00%	-
EPS	5.19	9.63	6.64	5.39	5.45	7.68	2.29	14.59%
YoY %	-46.11%	45.03%	23.19%	-1.10%	-29.04%	235.37%	-	-
Horiz. %	226.64%	420.52%	289.96%	235.37%	237.99%	335.37%	100.00%	-
DPS	3.79	5.02	3.75	3.11	8.18	3.68	1.75	13.73%
YoY %	-24.50%	33.87%	20.58%	-61.98%	122.28%	110.29%	-	-
Horiz. %	216.57%	286.86%	214.29%	177.71%	467.43%	210.29%	100.00%	-
NAPS	0.5434	0.5381	0.4784	0.4457	0.4085	0.2158	0.3253	8.91%
YoY %	0.98%	12.48%	7.34%	9.11%	89.30%	-33.66%	-	-
Horiz. %	167.05%	165.42%	147.06%	137.01%	125.58%	66.34%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/13	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	-
Price	2.25	2.61	2.21	2.06	1.94	1.78	2.22	-
P/RPS	1.13	1.07	1.10	1.31	1.25	0.70	1.37	-3.15%
YoY %	5.61%	-2.73%	-16.03%	4.80%	78.57%	-48.91%	-	-
Horiz. %	82.48%	78.10%	80.29%	95.62%	91.24%	51.09%	100.00%	-
P/EPS	13.69	8.53	10.41	11.91	11.01	5.00	17.05	-3.58%
YoY %	60.49%	-18.06%	-12.59%	8.17%	120.20%	-70.67%	-	-
Horiz. %	80.29%	50.03%	61.06%	69.85%	64.57%	29.33%	100.00%	-
EY	7.30	11.73	9.60	8.40	9.08	19.99	5.87	3.69%
YoY %	-37.77%	22.19%	14.29%	-7.49%	-54.58%	240.55%	-	-
Horiz. %	124.36%	199.83%	163.54%	143.10%	154.68%	340.55%	100.00%	-
DY	5.33	6.13	5.43	4.85	13.63	9.57	4.50	2.85%
YoY %	-13.05%	12.89%	11.96%	-64.42%	42.42%	112.67%	-	-
Horiz. %	118.44%	136.22%	120.67%	107.78%	302.89%	212.67%	100.00%	-
P/NAPS	1.31	1.53	1.44	1.44	1.47	1.78	1.20	1.47%
YoY %	-14.38%	6.25%	0.00%	-2.04%	-17.42%	48.33%	-	-
Horiz. %	109.17%	127.50%	120.00%	120.00%	122.50%	148.33%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	25/06/13	29/06/12	27/06/11	29/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.37	2.50	2.14	1.92	1.98	1.85	2.28	-
P/RPS	1.19	1.02	1.07	1.22	1.27	0.72	1.40	-2.66%
YoY %	16.67%	-4.67%	-12.30%	-3.94%	76.39%	-48.57%	-	-
Horiz. %	85.00%	72.86%	76.43%	87.14%	90.71%	51.43%	100.00%	-
P/EPS	14.42	8.17	10.08	11.10	11.24	5.20	17.51	-3.18%
YoY %	76.50%	-18.95%	-9.19%	-1.25%	116.15%	-70.30%	-	-
Horiz. %	82.35%	46.66%	57.57%	63.39%	64.19%	29.70%	100.00%	-
EY	6.93	12.25	9.92	9.01	8.90	19.24	5.71	3.27%
YoY %	-43.43%	23.49%	10.10%	1.24%	-53.74%	236.95%	-	-
Horiz. %	121.37%	214.54%	173.73%	157.79%	155.87%	336.95%	100.00%	-
DY	5.06	6.40	5.61	5.21	13.36	9.21	4.39	2.39%
YoY %	-20.94%	14.08%	7.68%	-61.00%	45.06%	109.79%	-	-
Horiz. %	115.26%	145.79%	127.79%	118.68%	304.33%	209.79%	100.00%	-
P/NAPS	1.38	1.46	1.40	1.34	1.50	1.85	1.23	1.93%
YoY %	-5.48%	4.29%	4.48%	-10.67%	-18.92%	50.41%	-	-
Horiz. %	112.20%	118.70%	113.82%	108.94%	121.95%	150.41%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos