[KASSETS] YoY TTM Result on 30-Sep-2003 [#1]

	31/03/07	31/03/06	31/03/05	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	192,379	176,855	134,872	205,653	445,148	520,243	363,802	-9.33%
YoY %	8.78%	31.13%	-34.42%	-53.80%	-14.43%	43.00%	-	-
Horiz. %	52.88%	48.61%	37.07%	56.53%	122.36%	143.00%	100.00%	-
PBT	97,431	81,121	31,880	15,331	52,592	29,599	21,962	25.75%
YoY %	20.11%	154.46%	107.94%	-70.85%	77.68%	34.77%	-	-
Horiz. %	443.63%	369.37%	145.16%	69.81%	239.47%	134.77%	100.00%	-
Tax	-23,903	-24,244	-10,650	-3,956	-13,628	-8,542	-3,339	35.35%
YoY %	1.41%	-127.64%	-169.21%	70.97%	-59.54%	-155.83%	-	-
Horiz. %	715.87%	726.09%	318.96%	118.48%	408.15%	255.83%	100.00%	-
NP	73,528	56,877	21,230	11,375	38,964	21,057	18,623	23.51%
YoY %	29.28%	167.91%	86.64%	-70.81%	85.04%	13.07%	-	-
Horiz. %	394.82%	305.41%	114.00%	61.08%	209.23%	113.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,528	56,877	21,230	11,375	38,964	18,837	18,614	23.52%
YoY %	29.28%	167.91%	86.64%	-70.81%	106.85%	1.20%	-	-
Horiz. %	395.01%	305.56%	114.05%	61.11%	209.33%	101.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.53%	29.89%	33.41%	25.80%	25.91%	28.86%	15.20%	-
YoY %	-17.93%	-10.54%	29.50%	-0.42%	-10.22%	89.87%	-	-
Horiz. %	161.38%	196.64%	219.80%	169.74%	170.46%	189.87%	100.00%	-
Total Cost	118,851	119,978	113,642	194,278	406,184	499,186	345,179	-15.12%
YoY %	-0.94%	5.58%	-41.51%	-52.17%	-18.63%	44.62%	-	-
Horiz. %	34.43%	34.76%	32.92%	56.28%	117.67%	144.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	895,511	984,441	825,938	192,779	187,331	146,187	133,544	34.00%
YoY %	-9.03%	19.19%	328.44%	2.91%	28.14%	9.47%	-	-
Horiz. %	670.57%	737.17%	618.48%	144.36%	140.28%	109.47%	100.00%	-

	31/03/07	31/03/06	31/03/05	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	33,063	49,553	26,430	7,717	7,470	3,712	2,436	49.35%
YoY %	-33.28%	87.49%	242.49%	3.31%	101.24%	52.38%	-	-
Horiz. %	1,357.27%	2,034.20%	1,084.98%	316.79%	306.65%	152.38%	100.00%	-
Div Payout %	44.97%	87.12%	124.49%	67.85%	19.17%	19.71%	13.09%	-
YoY %	-48.38%	-30.02%	83.48%	253.94%	-2.74%	50.57%	-	-
Horiz. %	343.54%	665.55%	951.03%	518.33%	146.45%	150.57%	100.00%	-

	31/03/07	31/03/06	31/03/05	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	895,511	984,441	825,938	192,779	187,331	146,187	133,544	34.00%
YoY %	-9.03%	19.19%	328.44%	2.91%	28.14%	9.47%	-	-
Horiz. %	670.57%	737.17%	618.48%	144.36%	140.28%	109.47%	100.00%	-
NOSH	330,447	330,349	330,375	78,365	76,150	74,207	49,460	33.92%
YoY %	0.03%	-0.01%	321.58%	2.91%	2.62%	50.03%	-	-
Horiz. %	668.11%	667.91%	667.96%	158.44%	153.96%	150.03%	100.00%	-

	31/03/07	31/03/06	31/03/05	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	38.22%	32.16%	15.74%	5.53%	8.75%	4.05%	5.12%	-
YoY %	18.84%	104.32%	184.63%	-36.80%	116.05%	-20.90%	-	-
Horiz. %	746.48%	628.12%	307.42%	108.01%	170.90%	79.10%	100.00%	-
ROE	8.21%	5.78%	2.57%	5.90%	20.80%	12.89%	13.94%	-
YoY %	42.04%	124.90%	-56.44%	-71.63%	61.37%	-7.53%	-	-
Horiz. %	58.90%	41.46%	18.44%	42.32%	149.21%	92.47%	100.00%	-

	31/03/07	31/03/06	31/03/05	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	58.22	53.54	40.82	262.43	584.56	701.07	735.54	-32.30%
YoY %	8.74%	31.16%	-84.45%	-55.11%	-16.62%	-4.69%	-	-
Horiz. %	7.92%	7.28%	5.55%	35.68%	79.47%	95.31%	100.00%	-
EPS	22.25	17.22	6.43	14.52	51.17	25.38	37.63	-7.76%
YoY %	29.21%	167.81%	-55.72%	-71.62%	101.62%	-32.55%	-	-
Horiz. %	59.13%	45.76%	17.09%	38.59%	135.98%	67.45%	100.00%	-
DPS	10.00	15.00	8.00	10.00	9.81	5.00	4.93	11.49%
YoY %	-33.33%	87.50%	-20.00%	1.94%	96.20%	1.42%	-	-
Horiz. %	202.84%	304.26%	162.27%	202.84%	198.99%	101.42%	100.00%	-
NAPS	2.71	2.98	2.50	2.46	2.46	1.97	2.70	0.05%
YoY %	-9.06%	19.20%	1.63%	0.00%	24.87%	-27.04%	-	-
Horiz. %	100.37%	110.37%	92.59%	91.11%	91.11%	72.96%	100.00%	-

	31/03/07	31/03/06	31/03/05	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 78,365
RPS	36.82	33.85	25.82	39.36	85.21	99.58	69.64	-9.33%
YoY %	8.77%	31.10%	-34.40%	-53.81%	-14.43%	42.99%	-	-
Horiz. %	52.87%	48.61%	37.08%	56.52%	122.36%	142.99%	100.00%	-
EPS	14.07	10.89	4.06	2.18	7.46	3.61	3.56	23.53%
YoY %	29.20%	168.23%	86.24%	-70.78%	106.65%	1.40%	-	-
Horiz. %	395.22%	305.90%	114.04%	61.24%	209.55%	101.40%	100.00%	-
DPS	6.33	9.49	5.06	1.48	1.43	0.71	0.47	49.17%
YoY %	-33.30%	87.55%	241.89%	3.50%	101.41%	51.06%	-	-
Horiz. %	1,346.81%	2,019.15%	1,076.60%	314.89%	304.26%	151.06%	100.00%	-
NAPS	1.7141	1.8844	1.581	0.369	0.3586	0.2798	0.2556	34.00%
YoY %	-9.04%	19.19%	328.46%	2.90%	28.16%	9.47%	-	-
Horiz. %	670.62%	737.25%	618.54%	144.37%	140.30%	109.47%	100.00%	-

	31/03/07	31/03/06	31/03/05	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	2.74	2.75	2.75	2.39	2.81	2.05	3.80	-
P/RPS	4.71	5.14	6.74	0.91	0.48	0.29	0.52	40.34%
YoY %	-8.37%	-23.74%	640.66%	89.58%	65.52%	-44.23%	-	-
Horiz. %	905.77%	988.46%	1,296.15%	175.00%	92.31%	55.77%	100.00%	-
P/EPS	12.31	15.97	42.79	16.47	5.49	8.08	10.10	3.09%
YoY %	-22.92%	-62.68%	159.81%	200.00%	-32.05%	-20.00%	-	-
Horiz. %	121.88%	158.12%	423.66%	163.07%	54.36%	80.00%	100.00%	-
EY	8.12	6.26	2.34	6.07	18.21	12.38	9.90	-3.00%
YoY %	29.71%	167.52%	-61.45%	-66.67%	47.09%	25.05%	-	-
Horiz. %	82.02%	63.23%	23.64%	61.31%	183.94%	125.05%	100.00%	-
DY	3.65	5.45	2.91	4.18	3.49	2.44	1.30	17.20%
YoY %	-33.03%	87.29%	-30.38%	19.77%	43.03%	87.69%	-	-
Horiz. %	280.77%	419.23%	223.85%	321.54%	268.46%	187.69%	100.00%	-
P/NAPS	1.01	0.92	1.10	0.97	1.14	1.04	1.41	-5.00%
YoY %	9.78%	-16.36%	13.40%	-14.91%	9.62%	-26.24%	-	-
Horiz. %	71.63%	65.25%	78.01%	68.79%	80.85%	73.76%	100.00%	-

	31/03/07	31/03/06	31/03/05	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	30/05/07	30/05/06	25/05/05	17/11/03	18/11/02	21/11/01	27/11/00	-
Price	2.91	2.61	2.75	2.66	2.81	2.28	2.18	-
P/RPS	5.00	4.88	6.74	1.01	0.48	0.33	0.30	54.14%
YoY %	2.46%	-27.60%	567.33%	110.42%	45.45%	10.00%	-	-
Horiz. %	1,666.67%	1,626.67%	2,246.67%	336.67%	160.00%	110.00%	100.00%	-
P/EPS	13.08	15.16	42.79	18.33	5.49	8.98	5.79	13.35%
YoY %	-13.72%	-64.57%	133.44%	233.88%	-38.86%	55.09%	-	-
Horiz. %	225.91%	261.83%	739.03%	316.58%	94.82%	155.09%	100.00%	-
EY	7.65	6.60	2.34	5.46	18.21	11.13	17.26	-11.76%
YoY %	15.91%	182.05%	-57.14%	-70.02%	63.61%	-35.52%	-	-
Horiz. %	44.32%	38.24%	13.56%	31.63%	105.50%	64.48%	100.00%	-
DY	3.44	5.75	2.91	3.76	3.49	2.19	2.26	6.67%
YoY %	-40.17%	97.59%	-22.61%	7.74%	59.36%	-3.10%	-	-
Horiz. %	152.21%	254.42%	128.76%	166.37%	154.42%	96.90%	100.00%	-
P/NAPS	1.07	0.88	1.10	1.08	1.14	1.16	0.81	4.37%
YoY %	21.59%	-20.00%	1.85%	-5.26%	-1.72%	43.21%	-	-
Horiz. %	132.10%	108.64%	135.80%	133.33%	140.74%	143.21%	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