[KKB] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	178,455	227,508	260,599	213,830	127,242	123,726	116,593	7.34%
YoY %	-21.56%	-12.70%	21.87%	68.05%	2.84%	6.12%	-	-
Horiz. %	153.06%	195.13%	223.51%	183.40%	109.13%	106.12%	100.00%	-
PBT	32,069	46,911	103,671	69,515	21,682	20,483	17,426	10.68%
YoY %	-31.64%	-54.75%	49.13%	220.61%	5.85%	17.54%	-	-
Horiz. %	184.03%	269.20%	594.92%	398.92%	124.42%	117.54%	100.00%	-
Tax	-6,319	-11,442	-25,943	-17,888	-6,440	-5,999	-4,826	4.59%
YoY %	44.77%	55.90%	-45.03%	-177.76%	-7.35%	-24.31%	-	-
Horiz. %	130.94%	237.09%	537.57%	370.66%	133.44%	124.31%	100.00%	-
NP	25,750	35,469	77,728	51,627	15,242	14,484	12,600	12.63%
YoY %	-27.40%	-54.37%	50.56%	238.72%	5.23%	14.95%	-	-
Horiz. %	204.37%	281.50%	616.89%	409.74%	120.97%	114.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,161	34,640	77,530	49,307	14,632	14,592	12,400	11.74%
YoY %	-30.25%	-55.32%	57.24%	236.98%	0.27%	17.68%	-	-
Horiz. %	194.85%	279.35%	625.24%	397.64%	118.00%	117.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.70%	24.39%	25.02%	25.73%	29.70%	29.29%	27.69%	-
YoY %	-19.23%	-2.52%	-2.76%	-13.37%	1.40%	5.78%	-	-
Horiz. %	71.14%	88.08%	90.36%	92.92%	107.26%	105.78%	100.00%	-
Total Cost	152,705	192,039	182,871	162,203	112,000	109,242	103,993	6.60%
YoY %	-20.48%	5.01%	12.74%	44.82%	2.52%	5.05%	-	-
Horiz. %	146.84%	184.67%	175.85%	155.97%	107.70%	105.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	270,904	255,314	255,323	161,125	151,479	107,489	48,280	33.26%
YoY %	6.11%	-0.00%	58.46%	6.37%	40.93%	122.64%	-	-
Horiz. %	561.11%	528.82%	528.84%	333.73%	313.75%	222.64%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	12,883	25,789	45,128	12,084	4,023	5,029	9,645	4.93%
YoY %	-50.04%	-42.85%	273.45%	200.37%	-20.00%	-47.86%	-	-
Horiz. %	133.57%	267.38%	467.89%	125.29%	41.71%	52.14%	100.00%	-
Div Payout %	53.32%	74.45%	58.21%	24.51%	27.50%	34.47%	77.79%	-
YoY %	-28.38%	27.90%	137.49%	-10.87%	-20.22%	-55.69%	-	-
Horiz. %	68.54%	95.71%	74.83%	31.51%	35.35%	44.31%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	270,904	255,314	255,323	161,125	151,479	107,489	48,280	33.26%
YoY %	6.11%	-0.00%	58.46%	6.37%	40.93%	122.64%	-	-
Horiz. %	561.11%	528.82%	528.84%	333.73%	313.75%	222.64%	100.00%	-
NOSH	258,004	257,892	257,903	80,562	80,574	63,229	48,280	32.19%
YoY %	0.04%	-0.00%	220.13%	-0.01%	27.43%	30.96%	-	-
Horiz. %	534.39%	534.16%	534.18%	166.86%	166.89%	130.96%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	14.43%	15.59%	29.83%	24.14%	11.98%	11.71%	10.81%	-
YoY %	-7.44%	-47.74%	23.57%	101.50%	2.31%	8.33%	-	-
Horiz. %	133.49%	144.22%	275.95%	223.31%	110.82%	108.33%	100.00%	-
ROE	8.92%	13.57%	30.37%	30.60%	9.66%	13.58%	25.68%	-
YoY %	-34.27%	-55.32%	-0.75%	216.77%	-28.87%	-47.12%	-	-
Horiz. %	34.74%	52.84%	118.26%	119.16%	37.62%	52.88%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	69.17	88.22	101.05	265.42	157.92	195.68	241.49	-18.79%
YoY %	-21.59%	-12.70%	-61.93%	68.07%	-19.30%	-18.97%	-	-
Horiz. %	28.64%	36.53%	41.84%	109.91%	65.39%	81.03%	100.00%	-
EPS	9.36	13.43	30.06	61.20	18.16	23.08	25.68	-15.46%
YoY %	-30.31%	-55.32%	-50.88%	237.00%	-21.32%	-10.12%	-	-
Horiz. %	36.45%	52.30%	117.06%	238.32%	70.72%	89.88%	100.00%	-
DPS	5.00	10.00	17.50	15.00	4.99	7.96	20.00	-20.61%
YoY %	-50.00%	-42.86%	16.67%	200.60%	-37.31%	-60.20%	-	-
Horiz. %	25.00%	50.00%	87.50%	75.00%	24.95%	39.80%	100.00%	-
NAPS	1.05	0.99	0.99	2.00	1.88	1.70	1.00	0.81%
YoY %	6.06%	0.00%	-50.50%	6.38%	10.59%	70.00%	-	-
Horiz. %	105.00%	99.00%	99.00%	200.00%	188.00%	170.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 80,562
RPS	61.81	78.80	90.26	74.06	44.07	42.85	40.38	7.34%
YoY %	-21.56%	-12.70%	21.87%	68.05%	2.85%	6.12%	-	-
Horiz. %	153.07%	195.15%	223.53%	183.41%	109.14%	106.12%	100.00%	-
EPS	8.37	12.00	26.85	17.08	5.07	5.05	4.29	11.77%
YoY %	-30.25%	-55.31%	57.20%	236.88%	0.40%	17.72%	-	-
Horiz. %	195.10%	279.72%	625.87%	398.14%	118.18%	117.72%	100.00%	-
DPS	4.46	8.93	15.63	4.19	1.39	1.74	3.34	4.93%
YoY %	-50.06%	-42.87%	273.03%	201.44%	-20.11%	-47.90%	-	-
Horiz. %	133.53%	267.37%	467.96%	125.45%	41.62%	52.10%	100.00%	-
NAPS	0.9383	0.8843	0.8843	0.5581	0.5246	0.3723	0.1672	33.27%
YoY %	6.11%	0.00%	58.45%	6.39%	40.91%	122.67%	-	-
Horiz. %	561.18%	528.89%	528.89%	333.79%	313.76%	222.67%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.51	1.67	2.10	5.75	1.47	2.25	1.70	-
P/RPS	2.18	1.89	2.08	2.17	0.93	1.15	0.70	20.82%
YoY %	15.34%	-9.13%	-4.15%	133.33%	-19.13%	64.29%	-	-
Horiz. %	311.43%	270.00%	297.14%	310.00%	132.86%	164.29%	100.00%	-
P/EPS	16.12	12.43	6.99	9.39	8.09	9.75	6.62	15.97%
YoY %	29.69%	77.83%	-25.56%	16.07%	-17.03%	47.28%	-	-
Horiz. %	243.50%	187.76%	105.59%	141.84%	122.21%	147.28%	100.00%	-
EY	6.20	8.04	14.32	10.64	12.35	10.26	15.11	-13.78%
YoY %	-22.89%	-43.85%	34.59%	-13.85%	20.37%	-32.10%	-	-
Horiz. %	41.03%	53.21%	94.77%	70.42%	81.73%	67.90%	100.00%	-
DY	3.31	5.99	8.33	2.61	3.40	3.54	11.76	-19.03%
YoY %	-44.74%	-28.09%	219.16%	-23.24%	-3.95%	-69.90%	-	-
Horiz. %	28.15%	50.94%	70.83%	22.19%	28.91%	30.10%	100.00%	-
P/NAPS	1.44	1.69	2.12	2.88	0.78	1.32	1.70	-2.72%
YoY %	-14.79%	-20.28%	-26.39%	269.23%	-40.91%	-22.35%	-	-
Horiz. %	84.71%	99.41%	124.71%	169.41%	45.88%	77.65%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	08/05/13	09/05/12	04/05/11	10/05/10	06/05/09	07/05/08	09/05/07	-
Price	1.55	1.65	2.10	5.93	1.64	2.26	2.10	-
P/RPS	2.24	1.87	2.08	2.23	1.04	1.15	0.87	17.05%
YoY %	19.79%	-10.10%	-6.73%	114.42%	-9.57%	32.18%	-	-
Horiz. %	257.47%	214.94%	239.08%	256.32%	119.54%	132.18%	100.00%	-
P/EPS	16.55	12.28	6.99	9.69	9.03	9.79	8.18	12.45%
YoY %	34.77%	75.68%	-27.86%	7.31%	-7.76%	19.68%	-	-
Horiz. %	202.32%	150.12%	85.45%	118.46%	110.39%	119.68%	100.00%	-
EY	6.04	8.14	14.32	10.32	11.07	10.21	12.23	-11.08%
YoY %	-25.80%	-43.16%	38.76%	-6.78%	8.42%	-16.52%	-	-
Horiz. %	49.39%	66.56%	117.09%	84.38%	90.52%	83.48%	100.00%	-
DY	3.23	6.06	8.33	2.53	3.04	3.52	9.52	-16.47%
YoY %	-46.70%	-27.25%	229.25%	-16.78%	-13.64%	-63.03%	-	-
Horiz. %	33.93%	63.66%	87.50%	26.58%	31.93%	36.97%	100.00%	-
P/NAPS	1.48	1.67	2.12	2.97	0.87	1.33	2.10	-5.65%
YoY %	-11.38%	-21.23%	-28.62%	241.38%	-34.59%	-36.67%	-	-
Horiz. %	70.48%	79.52%	100.95%	141.43%	41.43%	63.33%	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