[KMLOONG] YoY TTM Result on 31-Jul-2012 [#2]

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
TTM Result
Revenue	736,894	775,318	604,333	677,900	700,065	492,535	413,712	10.09%
YoY %	-4.96%	28.29%	-10.85%	-3.17%	42.14%	19.05%	-	-
Horiz. %	178.12%	187.41%	146.08%	163.86%	169.22%	119.05%	100.00%	-
PBT	100,512	128,709	84,316	126,821	139,684	81,161	64,818	7.58%
YoY %	-21.91%	52.65%	-33.52%	-9.21%	72.11%	25.21%	-	-
Horiz. %	155.07%	198.57%	130.08%	195.66%	215.50%	125.21%	100.00%	-
Tax	-24,104	-29,828	-23,712	-31,484	-30,424	-20,211	-13,540	10.08%
YoY %	19.19%	-25.79%	24.69%	-3.48%	-50.53%	-49.27%	-	-
Horiz. %	178.02%	220.30%	175.13%	232.53%	224.70%	149.27%	100.00%	-
NP	76,408	98,881	60,604	95,337	109,260	60,950	51,278	6.86%
YoY %	-22.73%	63.16%	-36.43%	-12.74%	79.26%	18.86%	-	-
Horiz. %	149.01%	192.83%	118.19%	185.92%	213.07%	118.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,932	82,044	48,364	74,446	86,152	51,433	38,645	9.30%
YoY %	-19.64%	69.64%	-35.03%	-13.59%	67.50%	33.09%	-	-
Horiz. %	170.61%	212.30%	125.15%	192.64%	222.93%	133.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.98%	23.17%	28.12%	24.83%	21.78%	24.90%	20.89%	-
YoY %	3.50%	-17.60%	13.25%	14.00%	-12.53%	19.20%	-	-
Horiz. %	114.79%	110.91%	134.61%	118.86%	104.26%	119.20%	100.00%	-
Total Cost	660,486	676,437	543,729	582,563	590,805	431,585	362,434	10.51%
YoY %	-2.36%	24.41%	-6.67%	-1.40%	36.89%	19.08%	-	-
Horiz. %	182.24%	186.64%	150.02%	160.74%	163.01%	119.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	566,532	566,674	521,833	508,452	480,408	429,618	406,168	5.70%
YoY %	-0.03%	8.59%	2.63%	5.84%	11.82%	5.77%	-	-
Horiz. %	139.48%	139.52%	128.48%	125.18%	118.28%	105.77%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Dividend
Div	71,542	46,360	37,034	46,031	39,706	33,466	21,190	22.47%
YoY %	54.32%	25.18%	-19.55%	15.93%	18.65%	57.93%	-	-
Horiz. %	337.62%	218.78%	174.77%	217.23%	187.38%	157.93%	100.00%	-
Div Payout %	108.51%	56.51%	76.57%	61.83%	46.09%	65.07%	54.83%	-
YoY %	92.02%	-26.20%	23.84%	34.15%	-29.17%	18.68%	-	-
Horiz. %	197.90%	103.06%	139.65%	112.77%	84.06%	118.68%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Equity
Net Worth	566,532	566,674	521,833	508,452	480,408	429,618	406,168	5.70%
YoY %	-0.03%	8.59%	2.63%	5.84%	11.82%	5.77%	-	-
Horiz. %	139.48%	139.52%	128.48%	125.18%	118.28%	105.77%	100.00%	-
NOSH	311,281	309,658	308,777	308,153	305,992	304,693	303,110	0.44%
YoY %	0.52%	0.29%	0.20%	0.71%	0.43%	0.52%	-	-
Horiz. %	102.70%	102.16%	101.87%	101.66%	100.95%	100.52%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Ratio Analysis
NP Margin	10.37%	12.75%	10.03%	14.06%	15.61%	12.37%	12.39%	-
YoY %	-18.67%	27.12%	-28.66%	-9.93%	26.19%	-0.16%	-	-
Horiz. %	83.70%	102.91%	80.95%	113.48%	125.99%	99.84%	100.00%	-
ROE	11.64%	14.48%	9.27%	14.64%	17.93%	11.97%	9.51%	-
YoY %	-19.61%	56.20%	-36.68%	-18.35%	49.79%	25.87%	-	-
Horiz. %	122.40%	152.26%	97.48%	153.94%	188.54%	125.87%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Per Share
RPS	236.73	250.38	195.72	219.99	228.78	161.65	136.49	9.60%
YoY %	-5.45%	27.93%	-11.03%	-3.84%	41.53%	18.43%	-	-
Horiz. %	173.44%	183.44%	143.40%	161.18%	167.62%	118.43%	100.00%	-
EPS	21.18	26.50	15.66	24.16	28.15	16.88	12.75	8.82%
YoY %	-20.08%	69.22%	-35.18%	-14.17%	66.77%	32.39%	-	-
Horiz. %	166.12%	207.84%	122.82%	189.49%	220.78%	132.39%	100.00%	-
DPS	23.00	15.00	12.00	15.00	13.00	11.00	7.00	21.91%
YoY %	53.33%	25.00%	-20.00%	15.38%	18.18%	57.14%	-	-
Horiz. %	328.57%	214.29%	171.43%	214.29%	185.71%	157.14%	100.00%	-
NAPS	1.82	1.83	1.69	1.65	1.57	1.41	1.34	5.23%
YoY %	-0.55%	8.28%	2.42%	5.10%	11.35%	5.22%	-	-
Horiz. %	135.82%	136.57%	126.12%	123.13%	117.16%	105.22%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Adjusted Per Share Value based on latest NOSH - 308,153
RPS	75.38	79.31	61.82	69.34	71.61	50.38	42.32	10.09%
YoY %	-4.96%	28.29%	-10.85%	-3.17%	42.14%	19.05%	-	-
Horiz. %	178.12%	187.41%	146.08%	163.85%	169.21%	119.05%	100.00%	-
EPS	6.74	8.39	4.95	7.62	8.81	5.26	3.95	9.30%
YoY %	-19.67%	69.49%	-35.04%	-13.51%	67.49%	33.16%	-	-
Horiz. %	170.63%	212.41%	125.32%	192.91%	223.04%	133.16%	100.00%	-
DPS	7.32	4.74	3.79	4.71	4.06	3.42	2.17	22.45%
YoY %	54.43%	25.07%	-19.53%	16.01%	18.71%	57.60%	-	-
Horiz. %	337.33%	218.43%	174.65%	217.05%	187.10%	157.60%	100.00%	-
NAPS	0.5795	0.5797	0.5338	0.5201	0.4914	0.4395	0.4155	5.69%
YoY %	-0.03%	8.60%	2.63%	5.84%	11.81%	5.78%	-	-
Horiz. %	139.47%	139.52%	128.47%	125.17%	118.27%	105.78%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	-
Price	2.95	2.98	2.42	2.64	2.25	2.06	1.95	-
P/RPS	1.25	1.19	1.24	1.20	0.98	1.27	1.43	-2.21%
YoY %	5.04%	-4.03%	3.33%	22.45%	-22.83%	-11.19%	-	-
Horiz. %	87.41%	83.22%	86.71%	83.92%	68.53%	88.81%	100.00%	-
P/EPS	13.93	11.25	15.45	10.93	7.99	12.20	15.29	-1.53%
YoY %	23.82%	-27.18%	41.35%	36.80%	-34.51%	-20.21%	-	-
Horiz. %	91.11%	73.58%	101.05%	71.48%	52.26%	79.79%	100.00%	-
EY	7.18	8.89	6.47	9.15	12.51	8.19	6.54	1.56%
YoY %	-19.24%	37.40%	-29.29%	-26.86%	52.75%	25.23%	-	-
Horiz. %	109.79%	135.93%	98.93%	139.91%	191.28%	125.23%	100.00%	-
DY	7.80	5.03	4.96	5.68	5.78	5.34	3.59	13.79%
YoY %	55.07%	1.41%	-12.68%	-1.73%	8.24%	48.75%	-	-
Horiz. %	217.27%	140.11%	138.16%	158.22%	161.00%	148.75%	100.00%	-
P/NAPS	1.62	1.63	1.43	1.60	1.43	1.46	1.46	1.74%
YoY %	-0.61%	13.99%	-10.63%	11.89%	-2.05%	0.00%	-	-
Horiz. %	110.96%	111.64%	97.95%	109.59%	97.95%	100.00%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Price Multiplier on Announcement Date
Date	29/09/15	29/09/14	27/09/13	28/09/12	30/09/11	28/09/10	11/11/09	-
Price	2.62	2.78	2.35	2.38	1.96	2.11	1.93	-
P/RPS	1.11	1.11	1.20	1.08	0.86	1.31	1.41	-3.90%
YoY %	0.00%	-7.50%	11.11%	25.58%	-34.35%	-7.09%	-	-
Horiz. %	78.72%	78.72%	85.11%	76.60%	60.99%	92.91%	100.00%	-
P/EPS	12.37	10.49	15.00	9.85	6.96	12.50	15.14	-3.31%
YoY %	17.92%	-30.07%	52.28%	41.52%	-44.32%	-17.44%	-	-
Horiz. %	81.70%	69.29%	99.08%	65.06%	45.97%	82.56%	100.00%	-
EY	8.08	9.53	6.67	10.15	14.36	8.00	6.61	3.40%
YoY %	-15.22%	42.88%	-34.29%	-29.32%	79.50%	21.03%	-	-
Horiz. %	122.24%	144.18%	100.91%	153.56%	217.25%	121.03%	100.00%	-
DY	8.78	5.40	5.11	6.30	6.63	5.21	3.63	15.85%
YoY %	62.59%	5.68%	-18.89%	-4.98%	27.26%	43.53%	-	-
Horiz. %	241.87%	148.76%	140.77%	173.55%	182.64%	143.53%	100.00%	-
P/NAPS	1.44	1.52	1.39	1.44	1.25	1.50	1.44	0.00%
YoY %	-5.26%	9.35%	-3.47%	15.20%	-16.67%	4.17%	-	-
Horiz. %	100.00%	105.56%	96.53%	100.00%	86.81%	104.17%	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