[KMLOONG] YoY Cumulative Quarter Result on 31-Jan-2007 [#4]

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Cumulative Result
Revenue	451,533	507,085	469,876	263,063	218,679	230,706	196,131	14.89%
YoY %	-10.96%	7.92%	78.62%	20.30%	-5.21%	17.63%	-	-
Horiz. %	230.22%	258.54%	239.57%	134.13%	111.50%	117.63%	100.00%	-
PBT	79,455	104,384	96,036	30,443	14,251	16,402	16,283	30.20%
YoY %	-23.88%	8.69%	215.46%	113.62%	-13.11%	0.73%	-	-
Horiz. %	487.96%	641.06%	589.79%	186.96%	87.52%	100.73%	100.00%	-
Tax	-19,930	-22,821	-24,573	-7,769	-4,313	-3,151	-2,677	39.69%
YoY %	12.67%	7.13%	-216.30%	-80.13%	-36.88%	-17.71%	-	-
Horiz. %	744.49%	852.48%	917.93%	290.21%	161.11%	117.71%	100.00%	-
NP	59,525	81,563	71,463	22,674	9,938	13,251	13,606	27.85%
YoY %	-27.02%	14.13%	215.18%	128.15%	-25.00%	-2.61%	-	-
Horiz. %	437.49%	599.46%	525.23%	166.65%	73.04%	97.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,138	65,375	58,518	22,449	11,381	13,251	13,606	23.41%
YoY %	-26.37%	11.72%	160.67%	97.25%	-14.11%	-2.61%	-	-
Horiz. %	353.80%	480.49%	430.09%	164.99%	83.65%	97.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.08%	21.86%	25.59%	25.52%	30.26%	19.21%	16.44%	-
YoY %	14.73%	-14.58%	0.27%	-15.66%	57.52%	16.85%	-	-
Horiz. %	152.55%	132.97%	155.66%	155.23%	184.06%	116.85%	100.00%	-
Total Cost	392,008	425,522	398,413	240,389	208,741	217,455	182,525	13.57%
YoY %	-7.88%	6.80%	65.74%	15.16%	-4.01%	19.14%	-	-
Horiz. %	214.77%	233.13%	218.28%	131.70%	114.36%	119.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	421,537	387,671	347,934	313,099	274,358	231,618	214,600	11.89%
YoY %	8.74%	11.42%	11.13%	14.12%	18.45%	7.93%	-	-
Horiz. %	196.43%	180.65%	162.13%	145.90%	127.85%	107.93%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	30,326	108,187	34,037	17,109	10,974	7,471	7,473	26.26%
YoY %	-71.97%	217.85%	98.94%	55.90%	46.89%	-0.03%	-	-
Horiz. %	405.81%	1,447.71%	455.47%	228.94%	146.85%	99.97%	100.00%	-
Div Payout %	63.00%	165.49%	58.17%	76.21%	96.43%	56.38%	54.93%	-
YoY %	-61.93%	184.49%	-23.67%	-20.97%	71.04%	2.64%	-	-
Horiz. %	114.69%	301.27%	105.90%	138.74%	175.55%	102.64%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
Net Worth	421,537	387,671	347,934	313,099	274,358	231,618	214,600	11.89%
YoY %	8.74%	11.42%	11.13%	14.12%	18.45%	7.93%	-	-
Horiz. %	196.43%	180.65%	162.13%	145.90%	127.85%	107.93%	100.00%	-
NOSH	303,264	300,520	189,094	171,092	156,776	106,736	106,766	18.98%
YoY %	0.91%	58.93%	10.52%	9.13%	46.88%	-0.03%	-	-
Horiz. %	284.05%	281.48%	177.11%	160.25%	146.84%	99.97%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	13.18%	16.08%	15.21%	8.62%	4.54%	5.74%	6.94%	-
YoY %	-18.03%	5.72%	76.45%	89.87%	-20.91%	-17.29%	-	-
Horiz. %	189.91%	231.70%	219.16%	124.21%	65.42%	82.71%	100.00%	-
ROE	11.42%	16.86%	16.82%	7.17%	4.15%	5.72%	6.34%	-
YoY %	-32.27%	0.24%	134.59%	72.77%	-27.45%	-9.78%	-	-
Horiz. %	180.13%	265.93%	265.30%	113.09%	65.46%	90.22%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	148.89	168.74	248.49	153.75	139.48	216.15	183.70	-3.43%
YoY %	-11.76%	-32.09%	61.62%	10.23%	-35.47%	17.66%	-	-
Horiz. %	81.05%	91.86%	135.27%	83.70%	75.93%	117.66%	100.00%	-
EPS	15.87	21.75	22.38	13.13	7.26	12.41	12.75	3.71%
YoY %	-27.03%	-2.82%	70.45%	80.85%	-41.50%	-2.67%	-	-
Horiz. %	124.47%	170.59%	175.53%	102.98%	56.94%	97.33%	100.00%	-
DPS	10.00	36.00	18.00	10.00	7.00	7.00	7.00	6.11%
YoY %	-72.22%	100.00%	80.00%	42.86%	0.00%	0.00%	-	-
Horiz. %	142.86%	514.29%	257.14%	142.86%	100.00%	100.00%	100.00%	-
NAPS	1.39	1.29	1.84	1.83	1.75	2.17	2.01	-5.95%
YoY %	7.75%	-29.89%	0.55%	4.57%	-19.35%	7.96%	-	-
Horiz. %	69.15%	64.18%	91.54%	91.04%	87.06%	107.96%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 171,160
RPS	46.20	51.89	48.08	26.92	22.38	23.61	20.07	14.89%
YoY %	-10.97%	7.92%	78.60%	20.29%	-5.21%	17.64%	-	-
Horiz. %	230.19%	258.55%	239.56%	134.13%	111.51%	117.64%	100.00%	-
EPS	4.93	6.69	5.99	2.30	1.16	1.36	1.39	23.46%
YoY %	-26.31%	11.69%	160.43%	98.28%	-14.71%	-2.16%	-	-
Horiz. %	354.68%	481.29%	430.94%	165.47%	83.45%	97.84%	100.00%	-
DPS	3.10	11.07	3.48	1.75	1.12	0.76	0.76	26.37%
YoY %	-72.00%	218.10%	98.86%	56.25%	47.37%	0.00%	-	-
Horiz. %	407.89%	1,456.58%	457.89%	230.26%	147.37%	100.00%	100.00%	-
NAPS	0.4313	0.3967	0.356	0.3204	0.2807	0.237	0.2196	11.89%
YoY %	8.72%	11.43%	11.11%	14.14%	18.44%	7.92%	-	-
Horiz. %	196.40%	180.65%	162.11%	145.90%	127.82%	107.92%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/01/09	31/01/08	31/01/07	31/01/06	31/01/05	30/01/04	-
Price	2.05	1.60	1.56	1.60	1.14	1.37	1.40	-
P/RPS	1.38	0.95	0.63	1.04	0.82	0.63	0.76	10.44%
YoY %	45.26%	50.79%	-39.42%	26.83%	30.16%	-17.11%	-	-
Horiz. %	181.58%	125.00%	82.89%	136.84%	107.89%	82.89%	100.00%	-
P/EPS	12.91	7.35	5.04	12.19	15.70	11.04	10.99	2.71%
YoY %	75.65%	45.83%	-58.65%	-22.36%	42.21%	0.45%	-	-
Horiz. %	117.47%	66.88%	45.86%	110.92%	142.86%	100.45%	100.00%	-
EY	7.74	13.60	19.84	8.20	6.37	9.06	9.10	-2.65%
YoY %	-43.09%	-31.45%	141.95%	28.73%	-29.69%	-0.44%	-	-
Horiz. %	85.05%	149.45%	218.02%	90.11%	70.00%	99.56%	100.00%	-
DY	4.88	22.50	11.54	6.25	6.14	5.11	5.00	-0.40%
YoY %	-78.31%	94.97%	84.64%	1.79%	20.16%	2.20%	-	-
Horiz. %	97.60%	450.00%	230.80%	125.00%	122.80%	102.20%	100.00%	-
P/NAPS	1.47	1.24	0.85	0.87	0.65	0.63	0.70	13.14%
YoY %	18.55%	45.88%	-2.30%	33.85%	3.17%	-10.00%	-	-
Horiz. %	210.00%	177.14%	121.43%	124.29%	92.86%	90.00%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	30/03/10	31/03/09	28/03/08	30/03/07	31/03/06	24/03/05	12/04/04	-
Price	2.14	1.73	1.73	1.73	1.21	1.07	1.62	-
P/RPS	1.44	1.03	0.70	1.13	0.87	0.50	0.88	8.54%
YoY %	39.81%	47.14%	-38.05%	29.89%	74.00%	-43.18%	-	-
Horiz. %	163.64%	117.05%	79.55%	128.41%	98.86%	56.82%	100.00%	-
P/EPS	13.48	7.95	5.59	13.19	16.67	8.62	12.71	0.98%
YoY %	69.56%	42.22%	-57.62%	-20.88%	93.39%	-32.18%	-	-
Horiz. %	106.06%	62.55%	43.98%	103.78%	131.16%	67.82%	100.00%	-
EY	7.42	12.57	17.89	7.58	6.00	11.60	7.87	-0.97%
YoY %	-40.97%	-29.74%	136.02%	26.33%	-48.28%	47.40%	-	-
Horiz. %	94.28%	159.72%	227.32%	96.32%	76.24%	147.40%	100.00%	-
DY	4.67	20.81	10.40	5.78	5.79	6.54	4.32	1.30%
YoY %	-77.56%	100.10%	79.93%	-0.17%	-11.47%	51.39%	-	-
Horiz. %	108.10%	481.71%	240.74%	133.80%	134.03%	151.39%	100.00%	-
P/NAPS	1.54	1.34	0.94	0.95	0.69	0.49	0.81	11.29%
YoY %	14.93%	42.55%	-1.05%	37.68%	40.82%	-39.51%	-	-
Horiz. %	190.12%	165.43%	116.05%	117.28%	85.19%	60.49%	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