[KMLOONG] YoY TTM Result on 31-Oct-2009 [#3]

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
TTM Result
Revenue	650,537	747,018	511,349	427,721	577,299	397,340	237,619	18.25%
YoY %	-12.92%	46.09%	19.55%	-25.91%	45.29%	67.22%	-	-
Horiz. %	273.77%	314.38%	215.20%	180.00%	242.95%	167.22%	100.00%	-
PBT	102,671	152,204	85,948	74,406	131,975	66,511	21,478	29.75%
YoY %	-32.54%	77.09%	15.51%	-43.62%	98.43%	209.67%	-	-
Horiz. %	478.03%	708.65%	400.17%	346.43%	614.47%	309.67%	100.00%	-
Tax	-24,636	-34,684	-21,523	-16,620	-32,255	-16,754	-5,330	29.03%
YoY %	28.97%	-61.15%	-29.50%	48.47%	-92.52%	-214.33%	-	-
Horiz. %	462.21%	650.73%	403.81%	311.82%	605.16%	314.33%	100.00%	-
NP	78,035	117,520	64,425	57,786	99,720	49,757	16,148	29.99%
YoY %	-33.60%	82.41%	11.49%	-42.05%	100.41%	208.13%	-	-
Horiz. %	483.25%	727.77%	398.97%	357.85%	617.54%	308.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,677	92,613	53,989	45,296	79,872	42,720	17,234	22.97%
YoY %	-35.56%	71.54%	19.19%	-43.29%	86.97%	147.88%	-	-
Horiz. %	346.27%	537.39%	313.27%	262.83%	463.46%	247.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	22.79%	25.04%	22.34%	24.44%	25.19%	24.82%	-
YoY %	5.31%	-8.99%	12.09%	-8.59%	-2.98%	1.49%	-	-
Horiz. %	96.70%	91.82%	100.89%	90.01%	98.47%	101.49%	100.00%	-
Total Cost	572,502	629,498	446,924	369,935	477,579	347,583	221,471	17.13%
YoY %	-9.05%	40.85%	20.81%	-22.54%	37.40%	56.94%	-	-
Horiz. %	258.50%	284.23%	201.80%	167.04%	215.64%	156.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	502,792	487,138	445,014	422,038	381,029	202,281	306,562	8.58%
YoY %	3.21%	9.47%	5.44%	10.76%	88.37%	-34.02%	-	-
Horiz. %	164.01%	158.90%	145.16%	137.67%	124.29%	65.98%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Dividend
Div	46,031	39,706	33,466	21,190	81,226	37,477	11,992	25.10%
YoY %	15.93%	18.65%	57.93%	-73.91%	116.74%	212.52%	-	-
Horiz. %	383.85%	331.10%	279.07%	176.70%	677.33%	312.52%	100.00%	-
Div Payout %	77.14%	42.87%	61.99%	46.78%	101.70%	87.73%	69.59%	-
YoY %	79.94%	-30.84%	32.51%	-54.00%	15.92%	26.07%	-	-
Horiz. %	110.85%	61.60%	89.08%	67.22%	146.14%	126.07%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Equity
Net Worth	502,792	487,138	445,014	422,038	381,029	202,281	306,562	8.58%
YoY %	3.21%	9.47%	5.44%	10.76%	88.37%	-34.02%	-	-
Horiz. %	164.01%	158.90%	145.16%	137.67%	124.29%	65.98%	100.00%	-
NOSH	308,461	306,376	304,804	303,624	302,404	202,281	171,263	10.29%
YoY %	0.68%	0.52%	0.39%	0.40%	49.50%	18.11%	-	-
Horiz. %	180.11%	178.89%	177.97%	177.29%	176.57%	118.11%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Ratio Analysis
NP Margin	12.00%	15.73%	12.60%	13.51%	17.27%	12.52%	6.80%	-
YoY %	-23.71%	24.84%	-6.74%	-21.77%	37.94%	84.12%	-	-
Horiz. %	176.47%	231.32%	185.29%	198.68%	253.97%	184.12%	100.00%	-
ROE	11.87%	19.01%	12.13%	10.73%	20.96%	21.12%	5.62%	-
YoY %	-37.56%	56.72%	13.05%	-48.81%	-0.76%	275.80%	-	-
Horiz. %	211.21%	338.26%	215.84%	190.93%	372.95%	375.80%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Per Share
RPS	210.90	243.82	167.76	140.87	190.90	196.43	138.74	7.22%
YoY %	-13.50%	45.34%	19.09%	-26.21%	-2.82%	41.58%	-	-
Horiz. %	152.01%	175.74%	120.92%	101.54%	137.60%	141.58%	100.00%	-
EPS	19.35	30.23	17.71	14.92	26.41	21.12	10.06	11.50%
YoY %	-35.99%	70.69%	18.70%	-43.51%	25.05%	109.94%	-	-
Horiz. %	192.35%	300.50%	176.04%	148.31%	262.52%	209.94%	100.00%	-
DPS	15.00	13.00	11.00	7.00	26.86	18.53	7.00	13.53%
YoY %	15.38%	18.18%	57.14%	-73.94%	44.95%	164.71%	-	-
Horiz. %	214.29%	185.71%	157.14%	100.00%	383.71%	264.71%	100.00%	-
NAPS	1.63	1.59	1.46	1.39	1.26	1.00	1.79	-1.54%
YoY %	2.52%	8.90%	5.04%	10.32%	26.00%	-44.13%	-	-
Horiz. %	91.06%	88.83%	81.56%	77.65%	70.39%	55.87%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Adjusted Per Share Value based on latest NOSH - 303,624
RPS	66.53	76.40	52.30	43.75	59.04	40.64	24.30	18.25%
YoY %	-12.92%	46.08%	19.54%	-25.90%	45.28%	67.24%	-	-
Horiz. %	273.79%	314.40%	215.23%	180.04%	242.96%	167.24%	100.00%	-
EPS	6.10	9.47	5.52	4.63	8.17	4.37	1.76	22.99%
YoY %	-35.59%	71.56%	19.22%	-43.33%	86.96%	148.30%	-	-
Horiz. %	346.59%	538.07%	313.64%	263.07%	464.20%	248.30%	100.00%	-
DPS	4.71	4.06	3.42	2.17	8.31	3.83	1.23	25.05%
YoY %	16.01%	18.71%	57.60%	-73.89%	116.97%	211.38%	-	-
Horiz. %	382.93%	330.08%	278.05%	176.42%	675.61%	311.38%	100.00%	-
NAPS	0.5142	0.4982	0.4551	0.4316	0.3897	0.2069	0.3135	8.58%
YoY %	3.21%	9.47%	5.44%	10.75%	88.35%	-34.00%	-	-
Horiz. %	164.02%	158.92%	145.17%	137.67%	124.31%	66.00%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/12	31/10/11	29/10/10	30/10/09	31/10/08	31/10/07	31/10/06	-
Price	2.26	2.04	2.45	1.88	1.51	2.74	1.47	-
P/RPS	1.07	0.84	1.46	1.33	0.79	1.39	1.06	0.15%
YoY %	27.38%	-42.47%	9.77%	68.35%	-43.17%	31.13%	-	-
Horiz. %	100.94%	79.25%	137.74%	125.47%	74.53%	131.13%	100.00%	-
P/EPS	11.68	6.75	13.83	12.60	5.72	12.97	14.61	-3.65%
YoY %	73.04%	-51.19%	9.76%	120.28%	-55.90%	-11.23%	-	-
Horiz. %	79.95%	46.20%	94.66%	86.24%	39.15%	88.77%	100.00%	-
EY	8.56	14.82	7.23	7.94	17.49	7.71	6.85	3.78%
YoY %	-42.24%	104.98%	-8.94%	-54.60%	126.85%	12.55%	-	-
Horiz. %	124.96%	216.35%	105.55%	115.91%	255.33%	112.55%	100.00%	-
DY	6.64	6.37	4.49	3.72	17.79	6.76	4.76	5.69%
YoY %	4.24%	41.87%	20.70%	-79.09%	163.17%	42.02%	-	-
Horiz. %	139.50%	133.82%	94.33%	78.15%	373.74%	142.02%	100.00%	-
P/NAPS	1.39	1.28	1.68	1.35	1.20	2.74	0.82	9.18%
YoY %	8.59%	-23.81%	24.44%	12.50%	-56.20%	234.15%	-	-
Horiz. %	169.51%	156.10%	204.88%	164.63%	146.34%	334.15%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Price Multiplier on Announcement Date
Date	31/12/12	23/12/11	29/12/10	23/12/09	31/12/08	28/12/07	29/12/06	-
Price	2.28	2.30	2.60	1.99	1.50	3.16	1.64	-
P/RPS	1.08	0.94	1.55	1.41	0.79	1.61	1.18	-1.46%
YoY %	14.89%	-39.35%	9.93%	78.48%	-50.93%	36.44%	-	-
Horiz. %	91.53%	79.66%	131.36%	119.49%	66.95%	136.44%	100.00%	-
P/EPS	11.78	7.61	14.68	13.34	5.68	14.96	16.30	-5.26%
YoY %	54.80%	-48.16%	10.04%	134.86%	-62.03%	-8.22%	-	-
Horiz. %	72.27%	46.69%	90.06%	81.84%	34.85%	91.78%	100.00%	-
EY	8.49	13.14	6.81	7.50	17.61	6.68	6.14	5.54%
YoY %	-35.39%	92.95%	-9.20%	-57.41%	163.62%	8.79%	-	-
Horiz. %	138.27%	214.01%	110.91%	122.15%	286.81%	108.79%	100.00%	-
DY	6.58	5.65	4.23	3.52	17.91	5.86	4.27	7.46%
YoY %	16.46%	33.57%	20.17%	-80.35%	205.63%	37.24%	-	-
Horiz. %	154.10%	132.32%	99.06%	82.44%	419.44%	137.24%	100.00%	-
P/NAPS	1.40	1.45	1.78	1.43	1.19	3.16	0.92	7.24%
YoY %	-3.45%	-18.54%	24.48%	20.17%	-62.34%	243.48%	-	-
Horiz. %	152.17%	157.61%	193.48%	155.43%	129.35%	343.48%	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