[KKB] YoY TTM Result on 31-Mar-2008 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	260,599	213,830	127,242	123,726	116,593	83,382	77,866	22.29%
YoY %	21.87%	68.05%	2.84%	6.12%	39.83%	7.08%	-	-
Horiz. %	334.68%	274.61%	163.41%	158.90%	149.74%	107.08%	100.00%	-
PBT	103,671	69,515	21,682	20,483	17,426	11,190	8,178	52.66%
YoY %	49.13%	220.61%	5.85%	17.54%	55.73%	36.83%	-	-
Horiz. %	1,267.68%	850.02%	265.13%	250.46%	213.08%	136.83%	100.00%	-
Tax	-25,943	-17,888	-6,440	-5,999	-4,826	-2,046	-1,765	56.47%
YoY %	-45.03%	-177.76%	-7.35%	-24.31%	-135.87%	-15.92%	-	-
Horiz. %	1,469.86%	1,013.48%	364.87%	339.89%	273.43%	115.92%	100.00%	-
NP	77,728	51,627	15,242	14,484	12,600	9,144	6,413	51.53%
YoY %	50.56%	238.72%	5.23%	14.95%	37.80%	42.59%	-	-
Horiz. %	1,212.04%	805.04%	237.67%	225.85%	196.48%	142.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,530	49,307	14,632	14,592	12,400	8,633	6,413	51.46%
YoY %	57.24%	236.98%	0.27%	17.68%	43.63%	34.62%	-	-
Horiz. %	1,208.95%	768.86%	228.16%	227.54%	193.36%	134.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.02%	25.73%	29.70%	29.29%	27.69%	18.28%	21.58%	-
YoY %	-2.76%	-13.37%	1.40%	5.78%	51.48%	-15.29%	-	-
Horiz. %	115.94%	119.23%	137.63%	135.73%	128.31%	84.71%	100.00%	-
Total Cost	182,871	162,203	112,000	109,242	103,993	74,238	71,453	16.94%
YoY %	12.74%	44.82%	2.52%	5.05%	40.08%	3.90%	-	-
Horiz. %	255.93%	227.01%	156.75%	152.89%	145.54%	103.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	255,323	161,125	151,479	107,489	48,280	85,982	79,666	21.41%
YoY %	58.46%	6.37%	40.93%	122.64%	-43.85%	7.93%	-	-
Horiz. %	320.49%	202.25%	190.14%	134.92%	60.60%	107.93%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	45,128	12,084	4,023	5,029	9,645	2,413	2,410	62.92%
YoY %	273.45%	200.37%	-20.00%	-47.86%	299.71%	0.12%	-	-
Horiz. %	1,872.53%	501.41%	166.93%	208.67%	400.21%	100.12%	100.00%	-
Div Payout %	58.21%	24.51%	27.50%	34.47%	77.79%	27.96%	37.58%	-
YoY %	137.49%	-10.87%	-20.22%	-55.69%	178.22%	-25.60%	-	-
Horiz. %	154.90%	65.22%	73.18%	91.72%	207.00%	74.40%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	255,323	161,125	151,479	107,489	48,280	85,982	79,666	21.41%
YoY %	58.46%	6.37%	40.93%	122.64%	-43.85%	7.93%	-	-
Horiz. %	320.49%	202.25%	190.14%	134.92%	60.60%	107.93%	100.00%	-
NOSH	257,903	80,562	80,574	63,229	48,280	48,304	48,282	32.19%
YoY %	220.13%	-0.01%	27.43%	30.96%	-0.05%	0.05%	-	-
Horiz. %	534.16%	166.86%	166.88%	130.96%	100.00%	100.05%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	29.83%	24.14%	11.98%	11.71%	10.81%	10.97%	8.24%	-
YoY %	23.57%	101.50%	2.31%	8.33%	-1.46%	33.13%	-	-
Horiz. %	362.01%	292.96%	145.39%	142.11%	131.19%	133.13%	100.00%	-
ROE	30.37%	30.60%	9.66%	13.58%	25.68%	10.04%	8.05%	-
YoY %	-0.75%	216.77%	-28.87%	-47.12%	155.78%	24.72%	-	-
Horiz. %	377.27%	380.12%	120.00%	168.70%	319.01%	124.72%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	101.05	265.42	157.92	195.68	241.49	172.62	161.27	-7.49%
YoY %	-61.93%	68.07%	-19.30%	-18.97%	39.90%	7.04%	-	-
Horiz. %	62.66%	164.58%	97.92%	121.34%	149.74%	107.04%	100.00%	-
EPS	30.06	61.20	18.16	23.08	25.68	17.87	13.28	14.57%
YoY %	-50.88%	237.00%	-21.32%	-10.12%	43.70%	34.56%	-	-
Horiz. %	226.36%	460.84%	136.75%	173.80%	193.37%	134.56%	100.00%	-
DPS	17.50	15.00	4.99	7.96	20.00	5.00	5.00	23.20%
YoY %	16.67%	200.60%	-37.31%	-60.20%	300.00%	0.00%	-	-
Horiz. %	350.00%	300.00%	99.80%	159.20%	400.00%	100.00%	100.00%	-
NAPS	0.99	2.00	1.88	1.70	1.00	1.78	1.65	-8.15%
YoY %	-50.50%	6.38%	10.59%	70.00%	-43.82%	7.88%	-	-
Horiz. %	60.00%	121.21%	113.94%	103.03%	60.61%	107.88%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 63,229
RPS	90.26	74.06	44.07	42.85	40.38	28.88	26.97	22.29%
YoY %	21.87%	68.05%	2.85%	6.12%	39.82%	7.08%	-	-
Horiz. %	334.67%	274.60%	163.40%	158.88%	149.72%	107.08%	100.00%	-
EPS	26.85	17.08	5.07	5.05	4.29	2.99	2.22	51.47%
YoY %	57.20%	236.88%	0.40%	17.72%	43.48%	34.68%	-	-
Horiz. %	1,209.46%	769.37%	228.38%	227.48%	193.24%	134.68%	100.00%	-
DPS	15.63	4.19	1.39	1.74	3.34	0.84	0.83	63.07%
YoY %	273.03%	201.44%	-20.11%	-47.90%	297.62%	1.20%	-	-
Horiz. %	1,883.13%	504.82%	167.47%	209.64%	402.41%	101.20%	100.00%	-
NAPS	0.8843	0.5581	0.5246	0.3723	0.1672	0.2978	0.2759	21.41%
YoY %	58.45%	6.39%	40.91%	122.67%	-43.85%	7.94%	-	-
Horiz. %	320.51%	202.28%	190.14%	134.94%	60.60%	107.94%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	2.10	5.75	1.47	2.25	1.70	1.37	1.26	-
P/RPS	2.08	2.17	0.93	1.15	0.70	0.79	0.78	17.75%
YoY %	-4.15%	133.33%	-19.13%	64.29%	-11.39%	1.28%	-	-
Horiz. %	266.67%	278.21%	119.23%	147.44%	89.74%	101.28%	100.00%	-
P/EPS	6.99	9.39	8.09	9.75	6.62	7.67	9.49	-4.96%
YoY %	-25.56%	16.07%	-17.03%	47.28%	-13.69%	-19.18%	-	-
Horiz. %	73.66%	98.95%	85.25%	102.74%	69.76%	80.82%	100.00%	-
EY	14.32	10.64	12.35	10.26	15.11	13.05	10.54	5.23%
YoY %	34.59%	-13.85%	20.37%	-32.10%	15.79%	23.81%	-	-
Horiz. %	135.86%	100.95%	117.17%	97.34%	143.36%	123.81%	100.00%	-
DY	8.33	2.61	3.40	3.54	11.76	3.65	3.97	13.14%
YoY %	219.16%	-23.24%	-3.95%	-69.90%	222.19%	-8.06%	-	-
Horiz. %	209.82%	65.74%	85.64%	89.17%	296.22%	91.94%	100.00%	-
P/NAPS	2.12	2.88	0.78	1.32	1.70	0.77	0.76	18.63%
YoY %	-26.39%	269.23%	-40.91%	-22.35%	120.78%	1.32%	-	-
Horiz. %	278.95%	378.95%	102.63%	173.68%	223.68%	101.32%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	04/05/11	10/05/10	06/05/09	07/05/08	09/05/07	15/05/06	18/05/05	-
Price	2.10	5.93	1.64	2.26	2.10	1.33	1.20	-
P/RPS	2.08	2.23	1.04	1.15	0.87	0.77	0.74	18.78%
YoY %	-6.73%	114.42%	-9.57%	32.18%	12.99%	4.05%	-	-
Horiz. %	281.08%	301.35%	140.54%	155.41%	117.57%	104.05%	100.00%	-
P/EPS	6.99	9.69	9.03	9.79	8.18	7.44	9.03	-4.17%
YoY %	-27.86%	7.31%	-7.76%	19.68%	9.95%	-17.61%	-	-
Horiz. %	77.41%	107.31%	100.00%	108.42%	90.59%	82.39%	100.00%	-
EY	14.32	10.32	11.07	10.21	12.23	13.44	11.07	4.38%
YoY %	38.76%	-6.78%	8.42%	-16.52%	-9.00%	21.41%	-	-
Horiz. %	129.36%	93.22%	100.00%	92.23%	110.48%	121.41%	100.00%	-
DY	8.33	2.53	3.04	3.52	9.52	3.76	4.17	12.21%
YoY %	229.25%	-16.78%	-13.64%	-63.03%	153.19%	-9.83%	-	-
Horiz. %	199.76%	60.67%	72.90%	84.41%	228.30%	90.17%	100.00%	-
P/NAPS	2.12	2.97	0.87	1.33	2.10	0.75	0.73	19.43%
YoY %	-28.62%	241.38%	-34.59%	-36.67%	180.00%	2.74%	-	-
Horiz. %	290.41%	406.85%	119.18%	182.19%	287.67%	102.74%	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