[KMLOONG] YoY TTM Result on 31-Oct-2006 [#3]

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
TTM Result
Revenue	427,721	577,299	397,340	237,619	214,746	232,257	190,383	14.42%
YoY %	-25.91%	45.29%	67.22%	10.65%	-7.54%	21.99%	-	-
Horiz. %	224.66%	303.23%	208.71%	124.81%	112.80%	121.99%	100.00%	-
PBT	74,406	131,975	66,511	21,478	14,163	18,353	15,763	29.48%
YoY %	-43.62%	98.43%	209.67%	51.65%	-22.83%	16.43%	-	-
Horiz. %	472.03%	837.25%	421.94%	136.26%	89.85%	116.43%	100.00%	-
Tax	-16,620	-32,255	-16,754	-5,330	-3,294	-3,838	-3,220	31.42%
YoY %	48.47%	-92.52%	-214.33%	-61.81%	14.17%	-19.19%	-	-
Horiz. %	516.15%	1,001.71%	520.31%	165.53%	102.30%	119.19%	100.00%	-
NP	57,786	99,720	49,757	16,148	10,869	14,515	12,543	28.96%
YoY %	-42.05%	100.41%	208.13%	48.57%	-25.12%	15.72%	-	-
Horiz. %	460.70%	795.03%	396.69%	128.74%	86.65%	115.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,296	79,872	42,720	17,234	11,497	14,515	12,543	23.83%
YoY %	-43.29%	86.97%	147.88%	49.90%	-20.79%	15.72%	-	-
Horiz. %	361.13%	636.79%	340.59%	137.40%	91.66%	115.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.34%	24.44%	25.19%	24.82%	23.26%	20.91%	20.43%	-
YoY %	-8.59%	-2.98%	1.49%	6.71%	11.24%	2.35%	-	-
Horiz. %	109.35%	119.63%	123.30%	121.49%	113.85%	102.35%	100.00%	-
Total Cost	369,935	477,579	347,583	221,471	203,877	217,742	177,840	12.97%
YoY %	-22.54%	37.40%	56.94%	8.63%	-6.37%	22.44%	-	-
Horiz. %	208.02%	268.54%	195.45%	124.53%	114.64%	122.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	422,038	381,029	202,281	306,562	293,880	221,125	170,690	16.26%
YoY %	10.76%	88.37%	-34.02%	4.32%	32.90%	29.55%	-	-
Horiz. %	247.25%	223.23%	118.51%	179.60%	172.17%	129.55%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Dividend
Div	21,190	81,226	37,477	11,992	11,132	7,468	7,469	18.96%
YoY %	-73.91%	116.74%	212.52%	7.73%	49.06%	-0.01%	-	-
Horiz. %	283.71%	1,087.51%	501.77%	160.56%	149.04%	99.99%	100.00%	-
Div Payout %	46.78%	101.70%	87.73%	69.59%	96.83%	51.45%	59.55%	-
YoY %	-54.00%	15.92%	26.07%	-28.13%	88.20%	-13.60%	-	-
Horiz. %	78.56%	170.78%	147.32%	116.86%	162.60%	86.40%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Equity
Net Worth	422,038	381,029	202,281	306,562	293,880	221,125	170,690	16.26%
YoY %	10.76%	88.37%	-34.02%	4.32%	32.90%	29.55%	-	-
Horiz. %	247.25%	223.23%	118.51%	179.60%	172.17%	129.55%	100.00%	-
NOSH	303,624	302,404	202,281	171,263	170,860	106,823	106,681	19.02%
YoY %	0.40%	49.50%	18.11%	0.24%	59.95%	0.13%	-	-
Horiz. %	284.61%	283.47%	189.61%	160.54%	160.16%	100.13%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Ratio Analysis
NP Margin	13.51%	17.27%	12.52%	6.80%	5.06%	6.25%	6.59%	-
YoY %	-21.77%	37.94%	84.12%	34.39%	-19.04%	-5.16%	-	-
Horiz. %	205.01%	262.06%	189.98%	103.19%	76.78%	94.84%	100.00%	-
ROE	10.73%	20.96%	21.12%	5.62%	3.91%	6.56%	7.35%	-
YoY %	-48.81%	-0.76%	275.80%	43.73%	-40.40%	-10.75%	-	-
Horiz. %	145.99%	285.17%	287.35%	76.46%	53.20%	89.25%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Per Share
RPS	140.87	190.90	196.43	138.74	125.68	217.42	178.46	-3.86%
YoY %	-26.21%	-2.82%	41.58%	10.39%	-42.19%	21.83%	-	-
Horiz. %	78.94%	106.97%	110.07%	77.74%	70.42%	121.83%	100.00%	-
EPS	14.92	26.41	21.12	10.06	6.73	13.59	11.76	4.04%
YoY %	-43.51%	25.05%	109.94%	49.48%	-50.48%	15.56%	-	-
Horiz. %	126.87%	224.57%	179.59%	85.54%	57.23%	115.56%	100.00%	-
DPS	7.00	26.86	18.53	7.00	6.52	7.00	7.00	0.00%
YoY %	-73.94%	44.95%	164.71%	7.36%	-6.86%	0.00%	-	-
Horiz. %	100.00%	383.71%	264.71%	100.00%	93.14%	100.00%	100.00%	-
NAPS	1.39	1.26	1.00	1.79	1.72	2.07	1.60	-2.31%
YoY %	10.32%	26.00%	-44.13%	4.07%	-16.91%	29.37%	-	-
Horiz. %	86.87%	78.75%	62.50%	111.87%	107.50%	129.37%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Adjusted Per Share Value based on latest NOSH - 171,263
RPS	43.75	59.05	40.65	24.31	21.97	23.76	19.47	14.43%
YoY %	-25.91%	45.26%	67.22%	10.65%	-7.53%	22.03%	-	-
Horiz. %	224.70%	303.29%	208.78%	124.86%	112.84%	122.03%	100.00%	-
EPS	4.63	8.17	4.37	1.76	1.18	1.48	1.28	23.87%
YoY %	-43.33%	86.96%	148.30%	49.15%	-20.27%	15.62%	-	-
Horiz. %	361.72%	638.28%	341.41%	137.50%	92.19%	115.62%	100.00%	-
DPS	2.17	8.31	3.83	1.23	1.14	0.76	0.76	19.08%
YoY %	-73.89%	116.97%	211.38%	7.89%	50.00%	0.00%	-	-
Horiz. %	285.53%	1,093.42%	503.95%	161.84%	150.00%	100.00%	100.00%	-
NAPS	0.4317	0.3898	0.2069	0.3136	0.3006	0.2262	0.1746	16.26%
YoY %	10.75%	88.40%	-34.02%	4.32%	32.89%	29.55%	-	-
Horiz. %	247.25%	223.25%	118.50%	179.61%	172.16%	129.55%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	-
Price	1.88	1.51	2.74	1.47	1.20	1.35	1.47	-
P/RPS	1.33	0.79	1.39	1.06	0.95	0.62	0.82	8.38%
YoY %	68.35%	-43.17%	31.13%	11.58%	53.23%	-24.39%	-	-
Horiz. %	162.20%	96.34%	169.51%	129.27%	115.85%	75.61%	100.00%	-
P/EPS	12.60	5.72	12.97	14.61	17.83	9.94	12.50	0.13%
YoY %	120.28%	-55.90%	-11.23%	-18.06%	79.38%	-20.48%	-	-
Horiz. %	100.80%	45.76%	103.76%	116.88%	142.64%	79.52%	100.00%	-
EY	7.94	17.49	7.71	6.85	5.61	10.07	8.00	-0.12%
YoY %	-54.60%	126.85%	12.55%	22.10%	-44.29%	25.88%	-	-
Horiz. %	99.25%	218.62%	96.38%	85.62%	70.12%	125.88%	100.00%	-
DY	3.72	17.79	6.76	4.76	5.43	5.19	4.76	-4.02%
YoY %	-79.09%	163.17%	42.02%	-12.34%	4.62%	9.03%	-	-
Horiz. %	78.15%	373.74%	142.02%	100.00%	114.08%	109.03%	100.00%	-
P/NAPS	1.35	1.20	2.74	0.82	0.70	0.65	0.92	6.59%
YoY %	12.50%	-56.20%	234.15%	17.14%	7.69%	-29.35%	-	-
Horiz. %	146.74%	130.43%	297.83%	89.13%	76.09%	70.65%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Announcement Date
Date	23/12/09	31/12/08	28/12/07	29/12/06	27/12/05	31/12/04	31/12/03	-
Price	1.99	1.50	3.16	1.64	1.08	1.35	1.40	-
P/RPS	1.41	0.79	1.61	1.18	0.86	0.62	0.78	10.36%
YoY %	78.48%	-50.93%	36.44%	37.21%	38.71%	-20.51%	-	-
Horiz. %	180.77%	101.28%	206.41%	151.28%	110.26%	79.49%	100.00%	-
P/EPS	13.34	5.68	14.96	16.30	16.05	9.94	11.91	1.90%
YoY %	134.86%	-62.03%	-8.22%	1.56%	61.47%	-16.54%	-	-
Horiz. %	112.01%	47.69%	125.61%	136.86%	134.76%	83.46%	100.00%	-
EY	7.50	17.61	6.68	6.14	6.23	10.07	8.40	-1.86%
YoY %	-57.41%	163.62%	8.79%	-1.44%	-38.13%	19.88%	-	-
Horiz. %	89.29%	209.64%	79.52%	73.10%	74.17%	119.88%	100.00%	-
DY	3.52	17.91	5.86	4.27	6.03	5.19	5.00	-5.67%
YoY %	-80.35%	205.63%	37.24%	-29.19%	16.18%	3.80%	-	-
Horiz. %	70.40%	358.20%	117.20%	85.40%	120.60%	103.80%	100.00%	-
P/NAPS	1.43	1.19	3.16	0.92	0.63	0.65	0.88	8.42%
YoY %	20.17%	-62.34%	243.48%	46.03%	-3.08%	-26.14%	-	-
Horiz. %	162.50%	135.23%	359.09%	104.55%	71.59%	73.86%	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