[KKB] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	261,158	145,142	118,859	141,359	89,190	81,261	67,090	25.40%
YoY %	79.93%	22.11%	-15.92%	58.49%	9.76%	21.12%	-	-
Horiz. %	389.27%	216.34%	177.16%	210.70%	132.94%	121.12%	100.00%	-
PBT	92,990	39,321	17,080	20,827	14,694	8,070	8,808	48.08%
YoY %	136.49%	130.22%	-17.99%	41.74%	82.08%	-8.38%	-	-
Horiz. %	1,055.74%	446.42%	193.91%	236.46%	166.83%	91.62%	100.00%	-
Tax	-23,765	-10,608	-4,901	-6,026	-2,843	-1,903	-2,074	50.12%
YoY %	-124.03%	-116.45%	18.67%	-111.96%	-49.40%	8.24%	-	-
Horiz. %	1,145.85%	511.48%	236.31%	290.55%	137.08%	91.76%	100.00%	-
NP	69,225	28,713	12,179	14,801	11,851	6,167	6,734	47.43%
YoY %	141.09%	135.76%	-17.72%	24.89%	92.17%	-8.42%	-	-
Horiz. %	1,027.99%	426.39%	180.86%	219.80%	175.99%	91.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,843	27,242	12,089	14,773	11,264	6,084	6,734	46.93%
YoY %	149.04%	125.35%	-18.17%	31.15%	85.14%	-9.65%	-	-
Horiz. %	1,007.47%	404.54%	179.52%	219.38%	167.27%	90.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.56%	26.98%	28.69%	28.93%	19.35%	23.58%	23.55%	-
YoY %	-5.26%	-5.96%	-0.83%	49.51%	-17.94%	0.13%	-	-
Horiz. %	108.54%	114.56%	121.83%	122.85%	82.17%	100.13%	100.00%	-
Total Cost	191,933	116,429	106,680	126,558	77,339	75,094	60,356	21.25%
YoY %	64.85%	9.14%	-15.71%	63.64%	2.99%	24.42%	-	-
Horiz. %	318.00%	192.90%	176.75%	209.69%	128.14%	124.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	213,894	161,091	142,059	98,808	48,181	48,190	76,685	18.63%
YoY %	32.78%	13.40%	43.77%	105.08%	-0.02%	-37.16%	-	-
Horiz. %	278.93%	210.07%	185.25%	128.85%	62.83%	62.84%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	24,979	4,023	5,029	4,827	7,231	2,410	2,411	47.62%
YoY %	520.90%	-20.00%	4.18%	-33.25%	200.04%	-0.04%	-	-
Horiz. %	1,036.04%	166.86%	208.59%	200.21%	299.92%	99.96%	100.00%	-
Div Payout %	36.82%	14.77%	41.61%	32.68%	64.20%	39.62%	35.81%	-
YoY %	149.29%	-64.50%	27.33%	-49.10%	62.04%	10.64%	-	-
Horiz. %	102.82%	41.25%	116.20%	91.26%	179.28%	110.64%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	213,894	161,091	142,059	98,808	48,181	48,190	76,685	18.63%
YoY %	32.78%	13.40%	43.77%	105.08%	-0.02%	-37.16%	-	-
Horiz. %	278.93%	210.07%	185.25%	128.85%	62.83%	62.84%	100.00%	-
NOSH	257,704	80,545	80,259	62,143	48,181	48,190	48,229	32.20%
YoY %	219.95%	0.36%	29.15%	28.98%	-0.02%	-0.08%	-	-
Horiz. %	534.33%	167.01%	166.41%	128.85%	99.90%	99.92%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	26.51%	19.78%	10.25%	10.47%	13.29%	7.59%	10.04%	-
YoY %	34.02%	92.98%	-2.10%	-21.22%	75.10%	-24.40%	-	-
Horiz. %	264.04%	197.01%	102.09%	104.28%	132.37%	75.60%	100.00%	-
ROE	31.72%	16.91%	8.51%	14.95%	23.38%	12.62%	8.78%	-
YoY %	87.58%	98.71%	-43.08%	-36.06%	85.26%	43.74%	-	-
Horiz. %	361.28%	192.60%	96.92%	170.27%	266.29%	143.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	101.34	180.20	148.09	227.47	185.11	168.62	139.10	-5.13%
YoY %	-43.76%	21.68%	-34.90%	22.88%	9.78%	21.22%	-	-
Horiz. %	72.85%	129.55%	106.46%	163.53%	133.08%	121.22%	100.00%	-
EPS	26.33	33.82	15.06	23.77	23.38	12.62	13.96	11.14%
YoY %	-22.15%	124.57%	-36.64%	1.67%	85.26%	-9.60%	-	-
Horiz. %	188.61%	242.26%	107.88%	170.27%	167.48%	90.40%	100.00%	-
DPS	9.69	5.00	6.27	7.77	15.00	5.00	5.00	11.65%
YoY %	93.80%	-20.26%	-19.31%	-48.20%	200.00%	0.00%	-	-
Horiz. %	193.80%	100.00%	125.40%	155.40%	300.00%	100.00%	100.00%	-
NAPS	0.83	2.00	1.77	1.59	1.00	1.00	1.59	-10.26%
YoY %	-58.50%	12.99%	11.32%	59.00%	0.00%	-37.11%	-	-
Horiz. %	52.20%	125.79%	111.32%	100.00%	62.89%	62.89%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 62,143
RPS	90.45	50.27	41.17	48.96	30.89	28.14	23.24	25.40%
YoY %	79.93%	22.10%	-15.91%	58.50%	9.77%	21.08%	-	-
Horiz. %	389.20%	216.31%	177.15%	210.67%	132.92%	121.08%	100.00%	-
EPS	23.50	9.44	4.19	5.12	3.90	2.11	2.33	46.96%
YoY %	148.94%	125.30%	-18.16%	31.28%	84.83%	-9.44%	-	-
Horiz. %	1,008.58%	405.15%	179.83%	219.74%	167.38%	90.56%	100.00%	-
DPS	8.65	1.39	1.74	1.67	2.50	0.83	0.84	47.47%
YoY %	522.30%	-20.11%	4.19%	-33.20%	201.20%	-1.19%	-	-
Horiz. %	1,029.76%	165.48%	207.14%	198.81%	297.62%	98.81%	100.00%	-
NAPS	0.7408	0.5579	0.492	0.3422	0.1669	0.1669	0.2656	18.63%
YoY %	32.78%	13.39%	43.78%	105.03%	0.00%	-37.16%	-	-
Horiz. %	278.92%	210.05%	185.24%	128.84%	62.84%	62.84%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.88	2.37	1.90	2.10	1.60	1.25	1.38	-
P/RPS	1.86	1.32	1.28	0.92	0.86	0.74	0.99	11.07%
YoY %	40.91%	3.12%	39.13%	6.98%	16.22%	-25.25%	-	-
Horiz. %	187.88%	133.33%	129.29%	92.93%	86.87%	74.75%	100.00%	-
P/EPS	7.14	7.01	12.61	8.83	6.84	9.90	9.88	-5.26%
YoY %	1.85%	-44.41%	42.81%	29.09%	-30.91%	0.20%	-	-
Horiz. %	72.27%	70.95%	127.63%	89.37%	69.23%	100.20%	100.00%	-
EY	14.00	14.27	7.93	11.32	14.61	10.10	10.12	5.55%
YoY %	-1.89%	79.95%	-29.95%	-22.52%	44.65%	-0.20%	-	-
Horiz. %	138.34%	141.01%	78.36%	111.86%	144.37%	99.80%	100.00%	-
DY	5.16	2.11	3.30	3.70	9.38	4.00	3.62	6.08%
YoY %	144.55%	-36.06%	-10.81%	-60.55%	134.50%	10.50%	-	-
Horiz. %	142.54%	58.29%	91.16%	102.21%	259.12%	110.50%	100.00%	-
P/NAPS	2.27	1.19	1.07	1.32	1.60	1.25	0.87	17.32%
YoY %	90.76%	11.21%	-18.94%	-17.50%	28.00%	43.68%	-	-
Horiz. %	260.92%	136.78%	122.99%	151.72%	183.91%	143.68%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	11/11/10	17/11/09	18/11/08	12/11/07	22/11/06	22/11/05	23/11/04	-
Price	1.91	2.91	1.80	1.90	1.40	1.11	1.40	-
P/RPS	1.88	1.61	1.22	0.84	0.76	0.66	1.01	10.90%
YoY %	16.77%	31.97%	45.24%	10.53%	15.15%	-34.65%	-	-
Horiz. %	186.14%	159.41%	120.79%	83.17%	75.25%	65.35%	100.00%	-
P/EPS	7.26	8.60	11.95	7.99	5.99	8.79	10.03	-5.24%
YoY %	-15.58%	-28.03%	49.56%	33.39%	-31.85%	-12.36%	-	-
Horiz. %	72.38%	85.74%	119.14%	79.66%	59.72%	87.64%	100.00%	-
EY	13.78	11.62	8.37	12.51	16.70	11.37	9.97	5.53%
YoY %	18.59%	38.83%	-33.09%	-25.09%	46.88%	14.04%	-	-
Horiz. %	138.21%	116.55%	83.95%	125.48%	167.50%	114.04%	100.00%	-
DY	5.07	1.72	3.48	4.09	10.71	4.50	3.57	6.01%
YoY %	194.77%	-50.57%	-14.91%	-61.81%	138.00%	26.05%	-	-
Horiz. %	142.02%	48.18%	97.48%	114.57%	300.00%	126.05%	100.00%	-
P/NAPS	2.30	1.46	1.02	1.19	1.40	1.11	0.88	17.35%
YoY %	57.53%	43.14%	-14.29%	-15.00%	26.13%	26.14%	-	-
Horiz. %	261.36%	165.91%	115.91%	135.23%	159.09%	126.14%	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