[KKB] YoY TTM Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	217,768	195,600	204,695	215,973	243,090	241,407	131,963	8.70%
YoY %	11.33%	-4.44%	-5.22%	-11.16%	0.70%	82.94%	-	-
Horiz. %	165.02%	148.22%	155.12%	163.66%	184.21%	182.94%	100.00%	-
PBT	62,621	28,651	43,476	37,010	100,835	76,307	29,358	13.45%
YoY %	118.56%	-34.10%	17.47%	-63.30%	32.14%	159.92%	-	-
Horiz. %	213.30%	97.59%	148.09%	126.06%	343.47%	259.92%	100.00%	-
Tax	-14,566	-6,107	-9,232	-9,206	-24,921	-19,405	-8,201	10.04%
YoY %	-138.51%	33.85%	-0.28%	63.06%	-28.43%	-136.62%	-	-
Horiz. %	177.61%	74.47%	112.57%	112.25%	303.88%	236.62%	100.00%	-
NP	48,055	22,544	34,244	27,804	75,914	56,902	21,157	14.64%
YoY %	113.16%	-34.17%	23.16%	-63.37%	33.41%	168.95%	-	-
Horiz. %	227.14%	106.56%	161.86%	131.42%	358.81%	268.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,912	21,502	32,424	26,637	75,780	54,974	20,166	13.40%
YoY %	99.57%	-33.68%	21.73%	-64.85%	37.85%	172.61%	-	-
Horiz. %	212.79%	106.63%	160.79%	132.09%	375.78%	272.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.26%	21.32%	21.23%	24.87%	24.71%	25.43%	27.93%	-
YoY %	9.10%	0.42%	-14.64%	0.65%	-2.83%	-8.95%	-	-
Horiz. %	83.28%	76.33%	76.01%	89.04%	88.47%	91.05%	100.00%	-
Total Cost	169,713	173,056	170,451	188,169	167,176	184,505	110,806	7.36%
YoY %	-1.93%	1.53%	-9.42%	12.56%	-9.39%	66.51%	-	-
Horiz. %	153.16%	156.18%	153.83%	169.82%	150.87%	166.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	308,942	275,588	273,498	249,842	242,495	201,156	80,526	25.10%
YoY %	12.10%	0.76%	9.47%	3.03%	20.55%	149.80%	-	-
Horiz. %	383.65%	342.23%	339.64%	310.26%	301.14%	249.80%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	10,304	19,357	12,883	25,789	32,233	24,979	4,023	16.96%
YoY %	-46.77%	50.25%	-50.04%	-19.99%	29.04%	520.90%	-	-
Horiz. %	256.13%	481.16%	320.23%	641.04%	801.22%	620.90%	100.00%	-
Div Payout %	24.01%	90.03%	39.74%	96.82%	42.54%	45.44%	19.95%	-
YoY %	-73.33%	126.55%	-58.95%	127.60%	-6.38%	127.77%	-	-
Horiz. %	120.35%	451.28%	199.20%	485.31%	213.23%	227.77%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	308,942	275,588	273,498	249,842	242,495	201,156	80,526	25.10%
YoY %	12.10%	0.76%	9.47%	3.03%	20.55%	149.80%	-	-
Horiz. %	383.65%	342.23%	339.64%	310.26%	301.14%	249.80%	100.00%	-
NOSH	257,451	257,559	258,017	257,569	257,973	257,892	80,526	21.36%
YoY %	-0.04%	-0.18%	0.17%	-0.16%	0.03%	220.26%	-	-
Horiz. %	319.71%	319.85%	320.41%	319.86%	320.36%	320.26%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	22.07%	11.53%	16.73%	12.87%	31.23%	23.57%	16.03%	-
YoY %	91.41%	-31.08%	29.99%	-58.79%	32.50%	47.04%	-	-
Horiz. %	137.68%	71.93%	104.37%	80.29%	194.82%	147.04%	100.00%	-
ROE	13.89%	7.80%	11.86%	10.66%	31.25%	27.33%	25.04%	-
YoY %	78.08%	-34.23%	11.26%	-65.89%	14.34%	9.15%	-	-
Horiz. %	55.47%	31.15%	47.36%	42.57%	124.80%	109.15%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	84.59	75.94	79.33	83.85	94.23	93.61	163.87	-10.43%
YoY %	11.39%	-4.27%	-5.39%	-11.02%	0.66%	-42.88%	-	-
Horiz. %	51.62%	46.34%	48.41%	51.17%	57.50%	57.12%	100.00%	-
EPS	16.67	8.35	12.57	10.34	29.38	21.32	25.04	-6.55%
YoY %	99.64%	-33.57%	21.57%	-64.81%	37.80%	-14.86%	-	-
Horiz. %	66.57%	33.35%	50.20%	41.29%	117.33%	85.14%	100.00%	-
DPS	4.00	7.50	5.00	10.00	12.50	9.69	5.00	-3.64%
YoY %	-46.67%	50.00%	-50.00%	-20.00%	29.00%	93.80%	-	-
Horiz. %	80.00%	150.00%	100.00%	200.00%	250.00%	193.80%	100.00%	-
NAPS	1.20	1.07	1.06	0.97	0.94	0.78	1.00	3.08%
YoY %	12.15%	0.94%	9.28%	3.19%	20.51%	-22.00%	-	-
Horiz. %	120.00%	107.00%	106.00%	97.00%	94.00%	78.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 257,569
RPS	75.42	67.75	70.90	74.80	84.19	83.61	45.71	8.69%
YoY %	11.32%	-4.44%	-5.21%	-11.15%	0.69%	82.91%	-	-
Horiz. %	165.00%	148.22%	155.11%	163.64%	184.18%	182.91%	100.00%	-
EPS	14.86	7.45	11.23	9.23	26.25	19.04	6.98	13.41%
YoY %	99.46%	-33.66%	21.67%	-64.84%	37.87%	172.78%	-	-
Horiz. %	212.89%	106.73%	160.89%	132.23%	376.07%	272.78%	100.00%	-
DPS	3.57	6.70	4.46	8.93	11.16	8.65	1.39	17.01%
YoY %	-46.72%	50.22%	-50.06%	-19.98%	29.02%	522.30%	-	-
Horiz. %	256.83%	482.01%	320.86%	642.45%	802.88%	622.30%	100.00%	-
NAPS	1.07	0.9545	0.9473	0.8653	0.8399	0.6967	0.2789	25.10%
YoY %	12.10%	0.76%	9.48%	3.02%	20.55%	149.80%	-	-
Horiz. %	383.65%	342.24%	339.66%	310.25%	301.15%	249.80%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.77	2.38	1.92	1.54	1.96	1.80	1.70	-
P/RPS	2.09	3.13	2.42	1.84	2.08	1.92	1.04	12.33%
YoY %	-33.23%	29.34%	31.52%	-11.54%	8.33%	84.62%	-	-
Horiz. %	200.96%	300.96%	232.69%	176.92%	200.00%	184.62%	100.00%	-
P/EPS	10.62	28.51	15.28	14.89	6.67	8.44	6.79	7.73%
YoY %	-62.75%	86.58%	2.62%	123.24%	-20.97%	24.30%	-	-
Horiz. %	156.41%	419.88%	225.04%	219.29%	98.23%	124.30%	100.00%	-
EY	9.42	3.51	6.55	6.72	14.99	11.84	14.73	-7.17%
YoY %	168.38%	-46.41%	-2.53%	-55.17%	26.60%	-19.62%	-	-
Horiz. %	63.95%	23.83%	44.47%	45.62%	101.77%	80.38%	100.00%	-
DY	2.26	3.15	2.60	6.49	6.38	5.38	2.94	-4.28%
YoY %	-28.25%	21.15%	-59.94%	1.72%	18.59%	82.99%	-	-
Horiz. %	76.87%	107.14%	88.44%	220.75%	217.01%	182.99%	100.00%	-
P/NAPS	1.47	2.22	1.81	1.59	2.09	2.31	1.70	-2.39%
YoY %	-33.78%	22.65%	13.84%	-23.92%	-9.52%	35.88%	-	-
Horiz. %	86.47%	130.59%	106.47%	93.53%	122.94%	135.88%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	06/08/15	07/08/14	26/08/13	07/08/12	28/07/11	05/08/10	05/08/09	-
Price	1.74	2.40	2.22	1.50	1.99	1.89	2.10	-
P/RPS	2.06	3.16	2.80	1.79	2.11	2.02	1.28	8.24%
YoY %	-34.81%	12.86%	56.42%	-15.17%	4.46%	57.81%	-	-
Horiz. %	160.94%	246.88%	218.75%	139.84%	164.84%	157.81%	100.00%	-
P/EPS	10.44	28.75	17.67	14.50	6.77	8.87	8.39	3.70%
YoY %	-63.69%	62.71%	21.86%	114.18%	-23.68%	5.72%	-	-
Horiz. %	124.43%	342.67%	210.61%	172.82%	80.69%	105.72%	100.00%	-
EY	9.58	3.48	5.66	6.89	14.76	11.28	11.93	-3.58%
YoY %	175.29%	-38.52%	-17.85%	-53.32%	30.85%	-5.45%	-	-
Horiz. %	80.30%	29.17%	47.44%	57.75%	123.72%	94.55%	100.00%	-
DY	2.30	3.13	2.25	6.67	6.28	5.12	2.38	-0.56%
YoY %	-26.52%	39.11%	-66.27%	6.21%	22.66%	115.13%	-	-
Horiz. %	96.64%	131.51%	94.54%	280.25%	263.87%	215.13%	100.00%	-
P/NAPS	1.45	2.24	2.09	1.55	2.12	2.42	2.10	-5.98%
YoY %	-35.27%	7.18%	34.84%	-26.89%	-12.40%	15.24%	-	-
Horiz. %	69.05%	106.67%	99.52%	73.81%	100.95%	115.24%	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