[KKB] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	204,695	215,973	243,090	241,407	131,963	114,926	126,291	8.37%
YoY %	-5.22%	-11.16%	0.70%	82.94%	14.82%	-9.00%	-	-
Horiz. %	162.08%	171.01%	192.48%	191.15%	104.49%	91.00%	100.00%	-
PBT	43,476	37,010	100,835	76,307	29,358	19,274	17,168	16.73%
YoY %	17.47%	-63.30%	32.14%	159.92%	52.32%	12.27%	-	-
Horiz. %	253.24%	215.58%	587.34%	444.47%	171.00%	112.27%	100.00%	-
Tax	-9,232	-9,206	-24,921	-19,405	-8,201	-5,965	-4,855	11.29%
YoY %	-0.28%	63.06%	-28.43%	-136.62%	-37.49%	-22.86%	-	-
Horiz. %	190.15%	189.62%	513.31%	399.69%	168.92%	122.86%	100.00%	-
NP	34,244	27,804	75,914	56,902	21,157	13,309	12,313	18.56%
YoY %	23.16%	-63.37%	33.41%	168.95%	58.97%	8.09%	-	-
Horiz. %	278.11%	225.81%	616.54%	462.13%	171.83%	108.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,424	26,637	75,780	54,974	20,166	13,353	12,226	17.63%
YoY %	21.73%	-64.85%	37.85%	172.61%	51.02%	9.22%	-	-
Horiz. %	265.21%	217.87%	619.83%	449.65%	164.94%	109.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.23%	24.87%	24.71%	25.43%	27.93%	30.95%	28.28%	-
YoY %	-14.64%	0.65%	-2.83%	-8.95%	-9.76%	9.44%	-	-
Horiz. %	75.07%	87.94%	87.38%	89.92%	98.76%	109.44%	100.00%	-
Total Cost	170,451	188,169	167,176	184,505	110,806	101,617	113,978	6.93%
YoY %	-9.42%	12.56%	-9.39%	66.51%	9.04%	-10.85%	-	-
Horiz. %	149.55%	165.09%	146.67%	161.88%	97.22%	89.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	273,498	249,842	242,495	201,156	80,526	128,668	92,844	19.70%
YoY %	9.47%	3.03%	20.55%	149.80%	-37.42%	38.59%	-	-
Horiz. %	294.58%	269.10%	261.19%	216.66%	86.73%	138.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	12,883	25,789	32,233	24,979	4,023	5,029	9,645	4.93%
YoY %	-50.04%	-19.99%	29.04%	520.90%	-20.00%	-47.86%	-	-
Horiz. %	133.57%	267.38%	334.19%	258.98%	41.71%	52.14%	100.00%	-
Div Payout %	39.74%	96.82%	42.54%	45.44%	19.95%	37.67%	78.90%	-
YoY %	-58.95%	127.60%	-6.38%	127.77%	-47.04%	-52.26%	-	-
Horiz. %	50.37%	122.71%	53.92%	57.59%	25.29%	47.74%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	273,498	249,842	242,495	201,156	80,526	128,668	92,844	19.70%
YoY %	9.47%	3.03%	20.55%	149.80%	-37.42%	38.59%	-	-
Horiz. %	294.58%	269.10%	261.19%	216.66%	86.73%	138.59%	100.00%	-
NOSH	258,017	257,569	257,973	257,892	80,526	74,375	61,082	27.11%
YoY %	0.17%	-0.16%	0.03%	220.26%	8.27%	21.76%	-	-
Horiz. %	422.41%	421.68%	422.34%	422.21%	131.83%	121.76%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	16.73%	12.87%	31.23%	23.57%	16.03%	11.58%	9.75%	-
YoY %	29.99%	-58.79%	32.50%	47.04%	38.43%	18.77%	-	-
Horiz. %	171.59%	132.00%	320.31%	241.74%	164.41%	118.77%	100.00%	-
ROE	11.86%	10.66%	31.25%	27.33%	25.04%	10.38%	13.17%	-
YoY %	11.26%	-65.89%	14.34%	9.15%	141.23%	-21.18%	-	-
Horiz. %	90.05%	80.94%	237.28%	207.52%	190.13%	78.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	79.33	83.85	94.23	93.61	163.87	154.52	206.76	-14.74%
YoY %	-5.39%	-11.02%	0.66%	-42.88%	6.05%	-25.27%	-	-
Horiz. %	38.37%	40.55%	45.57%	45.27%	79.26%	74.73%	100.00%	-
EPS	12.57	10.34	29.38	21.32	25.04	17.95	20.02	-7.45%
YoY %	21.57%	-64.81%	37.80%	-14.86%	39.50%	-10.34%	-	-
Horiz. %	62.79%	51.65%	146.75%	106.49%	125.07%	89.66%	100.00%	-
DPS	5.00	10.00	12.50	9.69	5.00	6.76	15.79	-17.42%
YoY %	-50.00%	-20.00%	29.00%	93.80%	-26.04%	-57.19%	-	-
Horiz. %	31.67%	63.33%	79.16%	61.37%	31.67%	42.81%	100.00%	-
NAPS	1.06	0.97	0.94	0.78	1.00	1.73	1.52	-5.82%
YoY %	9.28%	3.19%	20.51%	-22.00%	-42.20%	13.82%	-	-
Horiz. %	69.74%	63.82%	61.84%	51.32%	65.79%	113.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 257,892
RPS	70.90	74.80	84.19	83.61	45.71	39.80	43.74	8.37%
YoY %	-5.21%	-11.15%	0.69%	82.91%	14.85%	-9.01%	-	-
Horiz. %	162.09%	171.01%	192.48%	191.15%	104.50%	90.99%	100.00%	-
EPS	11.23	9.23	26.25	19.04	6.98	4.62	4.23	17.65%
YoY %	21.67%	-64.84%	37.87%	172.78%	51.08%	9.22%	-	-
Horiz. %	265.48%	218.20%	620.57%	450.12%	165.01%	109.22%	100.00%	-
DPS	4.46	8.93	11.16	8.65	1.39	1.74	3.34	4.93%
YoY %	-50.06%	-19.98%	29.02%	522.30%	-20.11%	-47.90%	-	-
Horiz. %	133.53%	267.37%	334.13%	258.98%	41.62%	52.10%	100.00%	-
NAPS	0.9473	0.8653	0.8399	0.6967	0.2789	0.4456	0.3216	19.70%
YoY %	9.48%	3.02%	20.55%	149.80%	-37.41%	38.56%	-	-
Horiz. %	294.56%	269.06%	261.16%	216.64%	86.72%	138.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.92	1.54	1.96	1.80	1.70	2.29	1.81	-
P/RPS	2.42	1.84	2.08	1.92	1.04	1.48	0.88	18.34%
YoY %	31.52%	-11.54%	8.33%	84.62%	-29.73%	68.18%	-	-
Horiz. %	275.00%	209.09%	236.36%	218.18%	118.18%	168.18%	100.00%	-
P/EPS	15.28	14.89	6.67	8.44	6.79	12.76	9.04	9.13%
YoY %	2.62%	123.24%	-20.97%	24.30%	-46.79%	41.15%	-	-
Horiz. %	169.03%	164.71%	73.78%	93.36%	75.11%	141.15%	100.00%	-
EY	6.55	6.72	14.99	11.84	14.73	7.84	11.06	-8.35%
YoY %	-2.53%	-55.17%	26.60%	-19.62%	87.88%	-29.11%	-	-
Horiz. %	59.22%	60.76%	135.53%	107.05%	133.18%	70.89%	100.00%	-
DY	2.60	6.49	6.38	5.38	2.94	2.95	8.72	-18.24%
YoY %	-59.94%	1.72%	18.59%	82.99%	-0.34%	-66.17%	-	-
Horiz. %	29.82%	74.43%	73.17%	61.70%	33.72%	33.83%	100.00%	-
P/NAPS	1.81	1.59	2.09	2.31	1.70	1.32	1.19	7.23%
YoY %	13.84%	-23.92%	-9.52%	35.88%	28.79%	10.92%	-	-
Horiz. %	152.10%	133.61%	175.63%	194.12%	142.86%	110.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	07/08/12	28/07/11	05/08/10	05/08/09	05/08/08	02/08/07	-
Price	2.22	1.50	1.99	1.89	2.10	4.20	2.32	-
P/RPS	2.80	1.79	2.11	2.02	1.28	2.72	1.12	16.48%
YoY %	56.42%	-15.17%	4.46%	57.81%	-52.94%	142.86%	-	-
Horiz. %	250.00%	159.82%	188.39%	180.36%	114.29%	242.86%	100.00%	-
P/EPS	17.67	14.50	6.77	8.87	8.39	23.39	11.59	7.27%
YoY %	21.86%	114.18%	-23.68%	5.72%	-64.13%	101.81%	-	-
Horiz. %	152.46%	125.11%	58.41%	76.53%	72.39%	201.81%	100.00%	-
EY	5.66	6.89	14.76	11.28	11.93	4.27	8.63	-6.78%
YoY %	-17.85%	-53.32%	30.85%	-5.45%	179.39%	-50.52%	-	-
Horiz. %	65.59%	79.84%	171.03%	130.71%	138.24%	49.48%	100.00%	-
DY	2.25	6.67	6.28	5.12	2.38	1.61	6.81	-16.84%
YoY %	-66.27%	6.21%	22.66%	115.13%	47.83%	-76.36%	-	-
Horiz. %	33.04%	97.94%	92.22%	75.18%	34.95%	23.64%	100.00%	-
P/NAPS	2.09	1.55	2.12	2.42	2.10	2.43	1.53	5.33%
YoY %	34.84%	-26.89%	-12.40%	15.24%	-13.58%	58.82%	-	-
Horiz. %	136.60%	101.31%	138.56%	158.17%	137.25%	158.82%	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