[KMLOONG] YoY TTM Result on 31-Jul-2010 [#2]

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
TTM Result
Revenue	604,333	677,900	700,065	492,535	413,712	609,131	326,067	10.82%
YoY %	-10.85%	-3.17%	42.14%	19.05%	-32.08%	86.81%	-	-
Horiz. %	185.34%	207.90%	214.70%	151.05%	126.88%	186.81%	100.00%	-
PBT	84,316	126,821	139,684	81,161	64,818	149,629	44,265	11.32%
YoY %	-33.52%	-9.21%	72.11%	25.21%	-56.68%	238.03%	-	-
Horiz. %	190.48%	286.50%	315.56%	183.35%	146.43%	338.03%	100.00%	-
Tax	-23,712	-31,484	-30,424	-20,211	-13,540	-37,731	-11,284	13.16%
YoY %	24.69%	-3.48%	-50.53%	-49.27%	64.11%	-234.38%	-	-
Horiz. %	210.14%	279.01%	269.62%	179.11%	119.99%	334.38%	100.00%	-
NP	60,604	95,337	109,260	60,950	51,278	111,898	32,981	10.66%
YoY %	-36.43%	-12.74%	79.26%	18.86%	-54.17%	239.28%	-	-
Horiz. %	183.75%	289.07%	331.28%	184.80%	155.48%	339.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,364	74,446	86,152	51,433	38,645	90,923	29,980	8.28%
YoY %	-35.03%	-13.59%	67.50%	33.09%	-57.50%	203.28%	-	-
Horiz. %	161.32%	248.32%	287.36%	171.56%	128.90%	303.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.12%	24.83%	21.78%	24.90%	20.89%	25.22%	25.49%	-
YoY %	13.25%	14.00%	-12.53%	19.20%	-17.17%	-1.06%	-	-
Horiz. %	110.32%	97.41%	85.45%	97.69%	81.95%	98.94%	100.00%	-
Total Cost	543,729	582,563	590,805	431,585	362,434	497,233	293,086	10.83%
YoY %	-6.67%	-1.40%	36.89%	19.08%	-27.11%	69.65%	-	-
Horiz. %	185.52%	198.77%	201.58%	147.26%	123.66%	169.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	521,833	508,452	480,408	429,618	406,168	214,667	328,350	8.01%
YoY %	2.63%	5.84%	11.82%	5.77%	89.21%	-34.62%	-	-
Horiz. %	158.93%	154.85%	146.31%	130.84%	123.70%	65.38%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Dividend
Div	37,034	46,031	39,706	33,466	21,190	101,454	17,248	13.56%
YoY %	-19.55%	15.93%	18.65%	57.93%	-79.11%	488.21%	-	-
Horiz. %	214.71%	266.88%	230.21%	194.03%	122.85%	588.21%	100.00%	-
Div Payout %	76.57%	61.83%	46.09%	65.07%	54.83%	111.58%	57.53%	-
YoY %	23.84%	34.15%	-29.17%	18.68%	-50.86%	93.95%	-	-
Horiz. %	133.10%	107.47%	80.11%	113.11%	95.31%	193.95%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Equity
Net Worth	521,833	508,452	480,408	429,618	406,168	214,667	328,350	8.01%
YoY %	2.63%	5.84%	11.82%	5.77%	89.21%	-34.62%	-	-
Horiz. %	158.93%	154.85%	146.31%	130.84%	123.70%	65.38%	100.00%	-
NOSH	308,777	308,153	305,992	304,693	303,110	214,667	175,588	9.85%
YoY %	0.20%	0.71%	0.43%	0.52%	41.20%	22.26%	-	-
Horiz. %	175.85%	175.50%	174.27%	173.53%	172.63%	122.26%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Ratio Analysis
NP Margin	10.03%	14.06%	15.61%	12.37%	12.39%	18.37%	10.11%	-
YoY %	-28.66%	-9.93%	26.19%	-0.16%	-32.55%	81.70%	-	-
Horiz. %	99.21%	139.07%	154.40%	122.35%	122.55%	181.70%	100.00%	-
ROE	9.27%	14.64%	17.93%	11.97%	9.51%	42.36%	9.13%	-
YoY %	-36.68%	-18.35%	49.79%	25.87%	-77.55%	363.96%	-	-
Horiz. %	101.53%	160.35%	196.39%	131.11%	104.16%	463.96%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Per Share
RPS	195.72	219.99	228.78	161.65	136.49	283.76	185.70	0.87%
YoY %	-11.03%	-3.84%	41.53%	18.43%	-51.90%	52.81%	-	-
Horiz. %	105.40%	118.47%	123.20%	87.05%	73.50%	152.81%	100.00%	-
EPS	15.66	24.16	28.15	16.88	12.75	42.36	17.07	-1.42%
YoY %	-35.18%	-14.17%	66.77%	32.39%	-69.90%	148.15%	-	-
Horiz. %	91.74%	141.53%	164.91%	98.89%	74.69%	248.15%	100.00%	-
DPS	12.00	15.00	13.00	11.00	7.00	47.26	9.82	3.39%
YoY %	-20.00%	15.38%	18.18%	57.14%	-85.19%	381.26%	-	-
Horiz. %	122.20%	152.75%	132.38%	112.02%	71.28%	481.26%	100.00%	-
NAPS	1.69	1.65	1.57	1.41	1.34	1.00	1.87	-1.67%
YoY %	2.42%	5.10%	11.35%	5.22%	34.00%	-46.52%	-	-
Horiz. %	90.37%	88.24%	83.96%	75.40%	71.66%	53.48%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 304,693
RPS	61.81	69.33	71.60	50.37	42.31	62.30	33.35	10.82%
YoY %	-10.85%	-3.17%	42.15%	19.05%	-32.09%	86.81%	-	-
Horiz. %	185.34%	207.89%	214.69%	151.03%	126.87%	186.81%	100.00%	-
EPS	4.95	7.61	8.81	5.26	3.95	9.30	3.07	8.27%
YoY %	-34.95%	-13.62%	67.49%	33.16%	-57.53%	202.93%	-	-
Horiz. %	161.24%	247.88%	286.97%	171.34%	128.66%	302.93%	100.00%	-
DPS	3.79	4.71	4.06	3.42	2.17	10.38	1.76	13.62%
YoY %	-19.53%	16.01%	18.71%	57.60%	-79.09%	489.77%	-	-
Horiz. %	215.34%	267.61%	230.68%	194.32%	123.30%	589.77%	100.00%	-
NAPS	0.5337	0.52	0.4913	0.4394	0.4154	0.2196	0.3358	8.02%
YoY %	2.63%	5.84%	11.81%	5.78%	89.16%	-34.60%	-	-
Horiz. %	158.93%	154.85%	146.31%	130.85%	123.70%	65.40%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	-
Price	2.42	2.64	2.25	2.06	1.95	3.18	2.71	-
P/RPS	1.24	1.20	0.98	1.27	1.43	1.12	1.46	-2.68%
YoY %	3.33%	22.45%	-22.83%	-11.19%	27.68%	-23.29%	-	-
Horiz. %	84.93%	82.19%	67.12%	86.99%	97.95%	76.71%	100.00%	-
P/EPS	15.45	10.93	7.99	12.20	15.29	7.51	15.87	-0.44%
YoY %	41.35%	36.80%	-34.51%	-20.21%	103.60%	-52.68%	-	-
Horiz. %	97.35%	68.87%	50.35%	76.87%	96.35%	47.32%	100.00%	-
EY	6.47	9.15	12.51	8.19	6.54	13.32	6.30	0.44%
YoY %	-29.29%	-26.86%	52.75%	25.23%	-50.90%	111.43%	-	-
Horiz. %	102.70%	145.24%	198.57%	130.00%	103.81%	211.43%	100.00%	-
DY	4.96	5.68	5.78	5.34	3.59	14.86	3.62	5.38%
YoY %	-12.68%	-1.73%	8.24%	48.75%	-75.84%	310.50%	-	-
Horiz. %	137.02%	156.91%	159.67%	147.51%	99.17%	410.50%	100.00%	-
P/NAPS	1.43	1.60	1.43	1.46	1.46	3.18	1.45	-0.23%
YoY %	-10.63%	11.89%	-2.05%	0.00%	-54.09%	119.31%	-	-
Horiz. %	98.62%	110.34%	98.62%	100.69%	100.69%	219.31%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	27/09/13	28/09/12	30/09/11	28/09/10	11/11/09	29/09/08	28/09/07	-
Price	2.35	2.38	1.96	2.11	1.93	1.75	2.41	-
P/RPS	1.20	1.08	0.86	1.31	1.41	0.62	1.30	-1.32%
YoY %	11.11%	25.58%	-34.35%	-7.09%	127.42%	-52.31%	-	-
Horiz. %	92.31%	83.08%	66.15%	100.77%	108.46%	47.69%	100.00%	-
P/EPS	15.00	9.85	6.96	12.50	15.14	4.13	14.12	1.01%
YoY %	52.28%	41.52%	-44.32%	-17.44%	266.59%	-70.75%	-	-
Horiz. %	106.23%	69.76%	49.29%	88.53%	107.22%	29.25%	100.00%	-
EY	6.67	10.15	14.36	8.00	6.61	24.20	7.08	-0.98%
YoY %	-34.29%	-29.32%	79.50%	21.03%	-72.69%	241.81%	-	-
Horiz. %	94.21%	143.36%	202.82%	112.99%	93.36%	341.81%	100.00%	-
DY	5.11	6.30	6.63	5.21	3.63	27.01	4.08	3.81%
YoY %	-18.89%	-4.98%	27.26%	43.53%	-86.56%	562.01%	-	-
Horiz. %	125.25%	154.41%	162.50%	127.70%	88.97%	662.01%	100.00%	-
P/NAPS	1.39	1.44	1.25	1.50	1.44	1.75	1.29	1.25%
YoY %	-3.47%	15.20%	-16.67%	4.17%	-17.71%	35.66%	-	-
Horiz. %	107.75%	111.63%	96.90%	116.28%	111.63%	135.66%	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