[KKB] YoY TTM Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	70,401	217,768	195,600	204,695	215,973	243,090	241,407	-18.55%
YoY %	-67.67%	11.33%	-4.44%	-5.22%	-11.16%	0.70%	-	-
Horiz. %	29.16%	90.21%	81.02%	84.79%	89.46%	100.70%	100.00%	-
PBT	-9,499	62,621	28,651	43,476	37,010	100,835	76,307	-
YoY %	-115.17%	118.56%	-34.10%	17.47%	-63.30%	32.14%	-	-
Horiz. %	-12.45%	82.06%	37.55%	56.98%	48.50%	132.14%	100.00%	-
Tax	978	-14,566	-6,107	-9,232	-9,206	-24,921	-19,405	-
YoY %	106.71%	-138.51%	33.85%	-0.28%	63.06%	-28.43%	-	-
Horiz. %	-5.04%	75.06%	31.47%	47.58%	47.44%	128.43%	100.00%	-
NP	-8,521	48,055	22,544	34,244	27,804	75,914	56,902	-
YoY %	-117.73%	113.16%	-34.17%	23.16%	-63.37%	33.41%	-	-
Horiz. %	-14.97%	84.45%	39.62%	60.18%	48.86%	133.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,890	42,912	21,502	32,424	26,637	75,780	54,974	-
YoY %	-120.72%	99.57%	-33.68%	21.73%	-64.85%	37.85%	-	-
Horiz. %	-16.17%	78.06%	39.11%	58.98%	48.45%	137.85%	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%	-
YoY %	-	9.10%	0.42%	-14.64%	0.65%	-2.83%	-	-
Horiz. %	-	91.47%	83.84%	83.48%	97.80%	97.17%	100.00%	-
Total Cost	78,922	169,713	173,056	170,451	188,169	167,176	184,505	-13.18%
YoY %	-53.50%	-1.93%	1.53%	-9.42%	12.56%	-9.39%	-	-
Horiz. %	42.77%	91.98%	93.79%	92.38%	101.99%	90.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,253	308,942	275,588	273,498	249,842	242,495	201,156	5.61%
YoY %	-9.61%	12.10%	0.76%	9.47%	3.03%	20.55%	-	-
Horiz. %	138.82%	153.58%	137.00%	135.96%	124.20%	120.55%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	10,283	10,304	19,357	12,883	25,789	32,233	24,979	-13.73%
YoY %	-0.20%	-46.77%	50.25%	-50.04%	-19.99%	29.04%	-	-
Horiz. %	41.17%	41.25%	77.49%	51.58%	103.24%	129.04%	100.00%	-
Div Payout %	0.00%	24.01%	90.03%	39.74%	96.82%	42.54%	45.44%	-
YoY %	0.00%	-73.33%	126.55%	-58.95%	127.60%	-6.38%	-	-
Horiz. %	0.00%	52.84%	198.13%	87.46%	213.07%	93.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	279,253	308,942	275,588	273,498	249,842	242,495	201,156	5.61%
YoY %	-9.61%	12.10%	0.76%	9.47%	3.03%	20.55%	-	-
Horiz. %	138.82%	153.58%	137.00%	135.96%	124.20%	120.55%	100.00%	-
NOSH	249,333	257,451	257,559	258,017	257,569	257,973	257,892	-0.56%
YoY %	-3.15%	-0.04%	-0.18%	0.17%	-0.16%	0.03%	-	-
Horiz. %	96.68%	99.83%	99.87%	100.05%	99.87%	100.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	-12.10%	22.07%	11.53%	16.73%	12.87%	31.23%	23.57%	-
YoY %	-154.83%	91.41%	-31.08%	29.99%	-58.79%	32.50%	-	-
Horiz. %	-51.34%	93.64%	48.92%	70.98%	54.60%	132.50%	100.00%	-
ROE	-3.18%	13.89%	7.80%	11.86%	10.66%	31.25%	27.33%	-
YoY %	-122.89%	78.08%	-34.23%	11.26%	-65.89%	14.34%	-	-
Horiz. %	-11.64%	50.82%	28.54%	43.40%	39.00%	114.34%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	28.24	84.59	75.94	79.33	83.85	94.23	93.61	-18.09%
YoY %	-66.62%	11.39%	-4.27%	-5.39%	-11.02%	0.66%	-	-
Horiz. %	30.17%	90.36%	81.12%	84.75%	89.57%	100.66%	100.00%	-
EPS	-3.57	16.67	8.35	12.57	10.34	29.38	21.32	-
YoY %	-121.42%	99.64%	-33.57%	21.57%	-64.81%	37.80%	-	-
Horiz. %	-16.74%	78.19%	39.17%	58.96%	48.50%	137.80%	100.00%	-
DPS	4.12	4.00	7.50	5.00	10.00	12.50	9.69	-13.27%
YoY %	3.00%	-46.67%	50.00%	-50.00%	-20.00%	29.00%	-	-
Horiz. %	42.52%	41.28%	77.40%	51.60%	103.20%	129.00%	100.00%	-
NAPS	1.12	1.20	1.07	1.06	0.97	0.94	0.78	6.20%
YoY %	-6.67%	12.15%	0.94%	9.28%	3.19%	20.51%	-	-
Horiz. %	143.59%	153.85%	137.18%	135.90%	124.36%	120.51%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 258,017
RPS	24.38	75.42	67.75	70.90	74.80	84.19	83.61	-18.55%
YoY %	-67.67%	11.32%	-4.44%	-5.21%	-11.15%	0.69%	-	-
Horiz. %	29.16%	90.20%	81.03%	84.80%	89.46%	100.69%	100.00%	-
EPS	-3.08	14.86	7.45	11.23	9.23	26.25	19.04	-
YoY %	-120.73%	99.46%	-33.66%	21.67%	-64.84%	37.87%	-	-
Horiz. %	-16.18%	78.05%	39.13%	58.98%	48.48%	137.87%	100.00%	-
DPS	3.56	3.57	6.70	4.46	8.93	11.16	8.65	-13.74%
YoY %	-0.28%	-46.72%	50.22%	-50.06%	-19.98%	29.02%	-	-
Horiz. %	41.16%	41.27%	77.46%	51.56%	103.24%	129.02%	100.00%	-
NAPS	0.9672	1.07	0.9545	0.9473	0.8653	0.8399	0.6967	5.61%
YoY %	-9.61%	12.10%	0.76%	9.48%	3.02%	20.55%	-	-
Horiz. %	138.83%	153.58%	137.00%	135.97%	124.20%	120.55%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.37	1.77	2.38	1.92	1.54	1.96	1.80	-
P/RPS	4.85	2.09	3.13	2.42	1.84	2.08	1.92	16.68%
YoY %	132.06%	-33.23%	29.34%	31.52%	-11.54%	8.33%	-	-
Horiz. %	252.60%	108.85%	163.02%	126.04%	95.83%	108.33%	100.00%	-
P/EPS	-38.42	10.62	28.51	15.28	14.89	6.67	8.44	-
YoY %	-461.77%	-62.75%	86.58%	2.62%	123.24%	-20.97%	-	-
Horiz. %	-455.21%	125.83%	337.80%	181.04%	176.42%	79.03%	100.00%	-
EY	-2.60	9.42	3.51	6.55	6.72	14.99	11.84	-
YoY %	-127.60%	168.38%	-46.41%	-2.53%	-55.17%	26.60%	-	-
Horiz. %	-21.96%	79.56%	29.65%	55.32%	56.76%	126.60%	100.00%	-
DY	3.01	2.26	3.15	2.60	6.49	6.38	5.38	-9.21%
YoY %	33.19%	-28.25%	21.15%	-59.94%	1.72%	18.59%	-	-
Horiz. %	55.95%	42.01%	58.55%	48.33%	120.63%	118.59%	100.00%	-
P/NAPS	1.22	1.47	2.22	1.81	1.59	2.09	2.31	-10.08%
YoY %	-17.01%	-33.78%	22.65%	13.84%	-23.92%	-9.52%	-	-
Horiz. %	52.81%	63.64%	96.10%	78.35%	68.83%	90.48%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	09/08/16	06/08/15	07/08/14	26/08/13	07/08/12	28/07/11	05/08/10	-
Price	1.56	1.74	2.40	2.22	1.50	1.99	1.89	-
P/RPS	5.52	2.06	3.16	2.80	1.79	2.11	2.02	18.22%
YoY %	167.96%	-34.81%	12.86%	56.42%	-15.17%	4.46%	-	-
Horiz. %	273.27%	101.98%	156.44%	138.61%	88.61%	104.46%	100.00%	-
P/EPS	-43.75	10.44	28.75	17.67	14.50	6.77	8.87	-
YoY %	-519.06%	-63.69%	62.71%	21.86%	114.18%	-23.68%	-	-
Horiz. %	-493.24%	117.70%	324.13%	199.21%	163.47%	76.32%	100.00%	-
EY	-2.29	9.58	3.48	5.66	6.89	14.76	11.28	-
YoY %	-123.90%	175.29%	-38.52%	-17.85%	-53.32%	30.85%	-	-
Horiz. %	-20.30%	84.93%	30.85%	50.18%	61.08%	130.85%	100.00%	-
DY	2.64	2.30	3.13	2.25	6.67	6.28	5.12	-10.44%
YoY %	14.78%	-26.52%	39.11%	-66.27%	6.21%	22.66%	-	-
Horiz. %	51.56%	44.92%	61.13%	43.95%	130.27%	122.66%	100.00%	-
P/NAPS	1.39	1.45	2.24	2.09	1.55	2.12	2.42	-8.81%
YoY %	-4.14%	-35.27%	7.18%	34.84%	-26.89%	-12.40%	-	-
Horiz. %	57.44%	59.92%	92.56%	86.36%	64.05%	87.60%	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