[KKB] YoY Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	46,873	27,179	30,123	48,473	60,089	33,849	45,384	0.53%
YoY %	72.46%	-9.77%	-37.86%	-19.33%	77.52%	-25.42%	-	-
Horiz. %	103.28%	59.89%	66.37%	106.81%	132.40%	74.58%	100.00%	-
PBT	-9,240	345	10,438	8,735	16,773	5,366	15,267	-
YoY %	-2,778.26%	-96.69%	19.50%	-47.92%	212.58%	-64.85%	-	-
Horiz. %	-60.52%	2.26%	68.37%	57.21%	109.86%	35.15%	100.00%	-
Tax	2,351	149	-2,877	-627	-4,220	-1,307	-3,543	-
YoY %	1,477.85%	105.18%	-358.85%	85.14%	-222.88%	63.11%	-	-
Horiz. %	-66.36%	-4.21%	81.20%	17.70%	119.11%	36.89%	100.00%	-
NP	-6,889	494	7,561	8,108	12,553	4,059	11,724	-
YoY %	-1,494.53%	-93.47%	-6.75%	-35.41%	209.26%	-65.38%	-	-
Horiz. %	-58.76%	4.21%	64.49%	69.16%	107.07%	34.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-7,202	374	6,668	7,598	11,972	3,709	11,712	-
YoY %	-2,025.67%	-94.39%	-12.24%	-36.54%	222.78%	-68.33%	-	-
Horiz. %	-61.49%	3.19%	56.93%	64.87%	102.22%	31.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-43.19%	27.56%	7.18%	25.16%	24.36%	23.21%	-
YoY %	-	-256.71%	283.84%	-71.46%	3.28%	4.95%	-	-
Horiz. %	-	-186.08%	118.74%	30.93%	108.40%	104.95%	100.00%	-
Total Cost	53,762	26,685	22,562	40,365	47,536	29,790	33,660	8.10%
YoY %	101.47%	18.27%	-44.11%	-15.09%	59.57%	-11.50%	-	-
Horiz. %	159.72%	79.28%	67.03%	119.92%	141.22%	88.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	275,837	279,253	308,942	275,588	273,498	249,842	242,495	2.16%
YoY %	-1.22%	-9.61%	12.10%	0.76%	9.47%	3.03%	-	-
Horiz. %	113.75%	115.16%	127.40%	113.65%	112.79%	103.03%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	275,837	279,253	308,942	275,588	273,498	249,842	242,495	2.16%
YoY %	-1.22%	-9.61%	12.10%	0.76%	9.47%	3.03%	-	-
Horiz. %	113.75%	115.16%	127.40%	113.65%	112.79%	103.03%	100.00%	-
NOSH	257,792	249,333	257,451	257,559	258,017	257,569	257,973	-0.01%
YoY %	3.39%	-3.15%	-0.04%	-0.18%	0.17%	-0.16%	-	-
Horiz. %	99.93%	96.65%	99.80%	99.84%	100.02%	99.84%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	-14.70%	1.82%	25.10%	16.73%	20.89%	11.99%	25.83%	-
YoY %	-907.69%	-92.75%	50.03%	-19.91%	74.23%	-53.58%	-	-
Horiz. %	-56.91%	7.05%	97.17%	64.77%	80.87%	46.42%	100.00%	-
ROE	-2.61%	0.13%	2.16%	2.76%	4.38%	1.48%	4.83%	-
YoY %	-2,107.69%	-93.98%	-21.74%	-36.99%	195.95%	-69.36%	-	-
Horiz. %	-54.04%	2.69%	44.72%	57.14%	90.68%	30.64%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	18.18	10.90	11.70	18.82	23.29	13.14	17.59	0.55%
YoY %	66.79%	-6.84%	-37.83%	-19.19%	77.25%	-25.30%	-	-
Horiz. %	103.35%	61.97%	66.52%	106.99%	132.40%	74.70%	100.00%	-
EPS	-2.79	0.15	2.59	2.95	4.64	1.44	4.54	-
YoY %	-1,960.00%	-94.21%	-12.20%	-36.42%	222.22%	-68.28%	-	-
Horiz. %	-61.45%	3.30%	57.05%	64.98%	102.20%	31.72%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.07	1.12	1.20	1.07	1.06	0.97	0.94	2.18%
YoY %	-4.46%	-6.67%	12.15%	0.94%	9.28%	3.19%	-	-
Horiz. %	113.83%	119.15%	127.66%	113.83%	112.77%	103.19%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 257,559
RPS	16.23	9.41	10.43	16.79	20.81	11.72	15.72	0.53%
YoY %	72.48%	-9.78%	-37.88%	-19.32%	77.56%	-25.45%	-	-
Horiz. %	103.24%	59.86%	66.35%	106.81%	132.38%	74.55%	100.00%	-
EPS	-2.49	0.13	2.31	2.63	4.15	1.28	4.06	-
YoY %	-2,015.38%	-94.37%	-12.17%	-36.63%	224.22%	-68.47%	-	-
Horiz. %	-61.33%	3.20%	56.90%	64.78%	102.22%	31.53%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9554	0.9672	1.07	0.9545	0.9473	0.8653	0.8399	2.16%
YoY %	-1.22%	-9.61%	12.10%	0.76%	9.48%	3.02%	-	-
Horiz. %	113.75%	115.16%	127.40%	113.64%	112.79%	103.02%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.26	1.37	1.77	2.38	1.92	1.54	1.96	-
P/RPS	6.93	12.57	15.13	12.65	8.24	11.72	11.14	-7.59%
YoY %	-44.87%	-16.92%	19.60%	53.52%	-29.69%	5.21%	-	-
Horiz. %	62.21%	112.84%	135.82%	113.55%	73.97%	105.21%	100.00%	-
P/EPS	-45.10	913.33	68.34	80.68	41.38	106.94	43.17	-
YoY %	-104.94%	1,236.45%	-15.29%	94.97%	-61.31%	147.72%	-	-
Horiz. %	-104.47%	2,115.66%	158.30%	186.89%	95.85%	247.72%	100.00%	-
EY	-2.22	0.11	1.46	1.24	2.42	0.94	2.32	-
YoY %	-2,118.18%	-92.47%	17.74%	-48.76%	157.45%	-59.48%	-	-
Horiz. %	-95.69%	4.74%	62.93%	53.45%	104.31%	40.52%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.18	1.22	1.47	2.22	1.81	1.59	2.09	-9.07%
YoY %	-3.28%	-17.01%	-33.78%	22.65%	13.84%	-23.92%	-	-
Horiz. %	56.46%	58.37%	70.33%	106.22%	86.60%	76.08%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	09/08/17	09/08/16	06/08/15	07/08/14	26/08/13	07/08/12	28/07/11	-
Price	1.05	1.56	1.74	2.40	2.22	1.50	1.99	-
P/RPS	5.77	14.31	14.87	12.75	9.53	11.41	11.31	-10.60%
YoY %	-59.68%	-3.77%	16.63%	33.79%	-16.48%	0.88%	-	-
Horiz. %	51.02%	126.53%	131.48%	112.73%	84.26%	100.88%	100.00%	-
P/EPS	-37.58	1,040.00	67.18	81.36	47.84	104.17	43.83	-
YoY %	-103.61%	1,448.08%	-17.43%	70.07%	-54.08%	137.67%	-	-
Horiz. %	-85.74%	2,372.80%	153.27%	185.63%	109.15%	237.67%	100.00%	-
EY	-2.66	0.10	1.49	1.23	2.09	0.96	2.28	-
YoY %	-2,760.00%	-93.29%	21.14%	-41.15%	117.71%	-57.89%	-	-
Horiz. %	-116.67%	4.39%	65.35%	53.95%	91.67%	42.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.98	1.39	1.45	2.24	2.09	1.55	2.12	-12.05%
YoY %	-29.50%	-4.14%	-35.27%	7.18%	34.84%	-26.89%	-	-
Horiz. %	46.23%	65.57%	68.40%	105.66%	98.58%	73.11%	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