[KMLOONG] YoY TTM Result on 31-Jul-2008 [#2]

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
TTM Result
Revenue	700,065	492,535	413,712	609,131	326,067	228,131	214,145	21.81%
YoY %	42.14%	19.05%	-32.08%	86.81%	42.93%	6.53%	-	-
Horiz. %	326.91%	230.00%	193.19%	284.45%	152.26%	106.53%	100.00%	-
PBT	139,684	81,161	64,818	149,629	44,265	20,032	12,515	49.46%
YoY %	72.11%	25.21%	-56.68%	238.03%	120.97%	60.06%	-	-
Horiz. %	1,116.13%	648.51%	517.92%	1,195.60%	353.70%	160.06%	100.00%	-
Tax	-30,424	-20,211	-13,540	-37,731	-11,284	-5,265	-2,554	51.09%
YoY %	-50.53%	-49.27%	64.11%	-234.38%	-114.32%	-106.15%	-	-
Horiz. %	1,191.23%	791.35%	530.15%	1,477.33%	441.82%	206.15%	100.00%	-
NP	109,260	60,950	51,278	111,898	32,981	14,767	9,961	49.03%
YoY %	79.26%	18.86%	-54.17%	239.28%	123.34%	48.25%	-	-
Horiz. %	1,096.88%	611.89%	514.79%	1,123.36%	331.10%	148.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,152	51,433	38,645	90,923	29,980	16,160	10,642	41.67%
YoY %	67.50%	33.09%	-57.50%	203.28%	85.52%	51.85%	-	-
Horiz. %	809.55%	483.30%	363.14%	854.38%	281.71%	151.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.78%	24.90%	20.89%	25.22%	25.49%	26.28%	20.41%	-
YoY %	-12.53%	19.20%	-17.17%	-1.06%	-3.01%	28.76%	-	-
Horiz. %	106.71%	122.00%	102.35%	123.57%	124.89%	128.76%	100.00%	-
Total Cost	590,805	431,585	362,434	497,233	293,086	213,364	204,184	19.36%
YoY %	36.89%	19.08%	-27.11%	69.65%	37.36%	4.50%	-	-
Horiz. %	289.35%	211.37%	177.50%	243.52%	143.54%	104.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	480,408	429,618	406,168	214,667	328,350	302,939	228,600	13.16%
YoY %	11.82%	5.77%	89.21%	-34.62%	8.39%	32.52%	-	-
Horiz. %	210.15%	187.93%	177.68%	93.91%	143.64%	132.52%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Dividend
Div	39,706	33,466	21,190	101,454	17,248	11,992	11,132	23.59%
YoY %	18.65%	57.93%	-79.11%	488.21%	43.83%	7.73%	-	-
Horiz. %	356.68%	300.63%	190.35%	911.37%	154.94%	107.73%	100.00%	-
Div Payout %	46.09%	65.07%	54.83%	111.58%	57.53%	74.21%	104.61%	-
YoY %	-29.17%	18.68%	-50.86%	93.95%	-22.48%	-29.06%	-	-
Horiz. %	44.06%	62.20%	52.41%	106.66%	54.99%	70.94%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Equity
Net Worth	480,408	429,618	406,168	214,667	328,350	302,939	228,600	13.16%
YoY %	11.82%	5.77%	89.21%	-34.62%	8.39%	32.52%	-	-
Horiz. %	210.15%	187.93%	177.68%	93.91%	143.64%	132.52%	100.00%	-
NOSH	305,992	304,693	303,110	214,667	175,588	171,152	228,600	4.97%
YoY %	0.43%	0.52%	41.20%	22.26%	2.59%	-25.13%	-	-
Horiz. %	133.85%	133.29%	132.59%	93.91%	76.81%	74.87%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Ratio Analysis
NP Margin	15.61%	12.37%	12.39%	18.37%	10.11%	6.47%	4.65%	-
YoY %	26.19%	-0.16%	-32.55%	81.70%	56.26%	39.14%	-	-
Horiz. %	335.70%	266.02%	266.45%	395.05%	217.42%	139.14%	100.00%	-
ROE	17.93%	11.97%	9.51%	42.36%	9.13%	5.33%	4.66%	-
YoY %	49.79%	25.87%	-77.55%	363.96%	71.29%	14.38%	-	-
Horiz. %	384.76%	256.87%	204.08%	909.01%	195.92%	114.38%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Per Share
RPS	228.78	161.65	136.49	283.76	185.70	133.29	93.68	16.03%
YoY %	41.53%	18.43%	-51.90%	52.81%	39.32%	42.28%	-	-
Horiz. %	244.21%	172.56%	145.70%	302.90%	198.23%	142.28%	100.00%	-
EPS	28.15	16.88	12.75	42.36	17.07	9.44	4.66	34.93%
YoY %	66.77%	32.39%	-69.90%	148.15%	80.83%	102.58%	-	-
Horiz. %	604.08%	362.23%	273.61%	909.01%	366.31%	202.58%	100.00%	-
DPS	13.00	11.00	7.00	47.26	9.82	7.00	4.87	17.77%
YoY %	18.18%	57.14%	-85.19%	381.26%	40.29%	43.74%	-	-
Horiz. %	266.94%	225.87%	143.74%	970.43%	201.64%	143.74%	100.00%	-
NAPS	1.57	1.41	1.34	1.00	1.87	1.77	1.00	7.80%
YoY %	11.35%	5.22%	34.00%	-46.52%	5.65%	77.00%	-	-
Horiz. %	157.00%	141.00%	134.00%	100.00%	187.00%	177.00%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 214,667
RPS	71.69	50.44	42.37	62.38	33.39	23.36	21.93	21.81%
YoY %	42.13%	19.05%	-32.08%	86.82%	42.94%	6.52%	-	-
Horiz. %	326.90%	230.00%	193.21%	284.45%	152.26%	106.52%	100.00%	-
EPS	8.82	5.27	3.96	9.31	3.07	1.65	1.09	41.66%
YoY %	67.36%	33.08%	-57.47%	203.26%	86.06%	51.38%	-	-
Horiz. %	809.17%	483.49%	363.30%	854.13%	281.65%	151.38%	100.00%	-
DPS	4.07	3.43	2.17	10.39	1.77	1.23	1.14	23.61%
YoY %	18.66%	58.06%	-79.11%	487.01%	43.90%	7.89%	-	-
Horiz. %	357.02%	300.88%	190.35%	911.40%	155.26%	107.89%	100.00%	-
NAPS	0.492	0.44	0.416	0.2198	0.3363	0.3102	0.2341	13.17%
YoY %	11.82%	5.77%	89.26%	-34.64%	8.41%	32.51%	-	-
Horiz. %	210.17%	187.95%	177.70%	93.89%	143.66%	132.51%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	-
Price	2.25	2.06	1.95	3.18	2.71	1.47	1.08	-
P/RPS	0.98	1.27	1.43	1.12	1.46	1.10	1.15	-2.62%
YoY %	-22.83%	-11.19%	27.68%	-23.29%	32.73%	-4.35%	-	-
Horiz. %	85.22%	110.43%	124.35%	97.39%	126.96%	95.65%	100.00%	-
P/EPS	7.99	12.20	15.29	7.51	15.87	15.57	23.20	-16.27%
YoY %	-34.51%	-20.21%	103.60%	-52.68%	1.93%	-32.89%	-	-
Horiz. %	34.44%	52.59%	65.91%	32.37%	68.41%	67.11%	100.00%	-
EY	12.51	8.19	6.54	13.32	6.30	6.42	4.31	19.42%
YoY %	52.75%	25.23%	-50.90%	111.43%	-1.87%	48.96%	-	-
Horiz. %	290.26%	190.02%	151.74%	309.05%	146.17%	148.96%	100.00%	-
DY	5.78	5.34	3.59	14.86	3.62	4.76	4.51	4.21%
YoY %	8.24%	48.75%	-75.84%	310.50%	-23.95%	5.54%	-	-
Horiz. %	128.16%	118.40%	79.60%	329.49%	80.27%	105.54%	100.00%	-
P/NAPS	1.43	1.46	1.46	3.18	1.45	0.83	1.08	4.78%
YoY %	-2.05%	0.00%	-54.09%	119.31%	74.70%	-23.15%	-	-
Horiz. %	132.41%	135.19%	135.19%	294.44%	134.26%	76.85%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	30/09/11	28/09/10	11/11/09	29/09/08	28/09/07	28/09/06	22/09/05	-
Price	1.96	2.11	1.93	1.75	2.41	1.40	1.16	-
P/RPS	0.86	1.31	1.41	0.62	1.30	1.05	1.24	-5.91%
YoY %	-34.35%	-7.09%	127.42%	-52.31%	23.81%	-15.32%	-	-
Horiz. %	69.35%	105.65%	113.71%	50.00%	104.84%	84.68%	100.00%	-
P/EPS	6.96	12.50	15.14	4.13	14.12	14.83	24.92	-19.14%
YoY %	-44.32%	-17.44%	266.59%	-70.75%	-4.79%	-40.49%	-	-
Horiz. %	27.93%	50.16%	60.75%	16.57%	56.66%	59.51%	100.00%	-
EY	14.36	8.00	6.61	24.20	7.08	6.74	4.01	23.67%
YoY %	79.50%	21.03%	-72.69%	241.81%	5.04%	68.08%	-	-
Horiz. %	358.10%	199.50%	164.84%	603.49%	176.56%	168.08%	100.00%	-
DY	6.63	5.21	3.63	27.01	4.08	5.00	4.20	7.90%
YoY %	27.26%	43.53%	-86.56%	562.01%	-18.40%	19.05%	-	-
Horiz. %	157.86%	124.05%	86.43%	643.10%	97.14%	119.05%	100.00%	-
P/NAPS	1.25	1.50	1.44	1.75	1.29	0.79	1.16	1.25%
YoY %	-16.67%	4.17%	-17.71%	35.66%	63.29%	-31.90%	-	-
Horiz. %	107.76%	129.31%	124.14%	150.86%	111.21%	68.10%	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