[KKB] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	241,407	131,963	114,926	126,291	94,538	80,216	64,539	24.57%
YoY %	82.94%	14.82%	-9.00%	33.59%	17.85%	24.29%	-	-
Horiz. %	374.05%	204.47%	178.07%	195.68%	146.48%	124.29%	100.00%	-
PBT	76,307	29,358	19,274	17,168	13,942	8,737	6,888	49.27%
YoY %	159.92%	52.32%	12.27%	23.14%	59.57%	26.84%	-	-
Horiz. %	1,107.83%	426.22%	279.82%	249.25%	202.41%	126.84%	100.00%	-
Tax	-19,405	-8,201	-5,965	-4,855	-2,799	-1,907	-1,598	51.57%
YoY %	-136.62%	-37.49%	-22.86%	-73.45%	-46.78%	-19.34%	-	-
Horiz. %	1,214.33%	513.20%	373.28%	303.82%	175.16%	119.34%	100.00%	-
NP	56,902	21,157	13,309	12,313	11,143	6,830	5,290	48.54%
YoY %	168.95%	58.97%	8.09%	10.50%	63.15%	29.11%	-	-
Horiz. %	1,075.65%	399.94%	251.59%	232.76%	210.64%	129.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,974	20,166	13,353	12,226	10,549	6,777	5,290	47.69%
YoY %	172.61%	51.02%	9.22%	15.90%	55.66%	28.11%	-	-
Horiz. %	1,039.21%	381.21%	252.42%	231.12%	199.41%	128.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.43%	27.93%	30.95%	28.28%	20.08%	21.83%	23.20%	-
YoY %	-8.95%	-9.76%	9.44%	40.84%	-8.02%	-5.91%	-	-
Horiz. %	109.61%	120.39%	133.41%	121.90%	86.55%	94.09%	100.00%	-
Total Cost	184,505	110,806	101,617	113,978	83,395	73,386	59,249	20.83%
YoY %	66.51%	9.04%	-10.85%	36.67%	13.64%	23.86%	-	-
Horiz. %	311.41%	187.02%	171.51%	192.37%	140.75%	123.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,156	80,526	128,668	92,844	48,265	79,206	74,711	17.93%
YoY %	149.80%	-37.42%	38.59%	92.36%	-39.06%	6.02%	-	-
Horiz. %	269.25%	107.78%	172.22%	124.27%	64.60%	106.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	24,979	4,023	5,029	9,645	2,413	2,410	2,411	47.62%
YoY %	520.90%	-20.00%	-47.86%	299.71%	0.12%	-0.04%	-	-
Horiz. %	1,036.04%	166.86%	208.59%	400.04%	100.08%	99.96%	100.00%	-
Div Payout %	45.44%	19.95%	37.67%	78.90%	22.88%	35.57%	45.59%	-
YoY %	127.77%	-47.04%	-52.26%	244.84%	-35.68%	-21.98%	-	-
Horiz. %	99.67%	43.76%	82.63%	173.06%	50.19%	78.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	201,156	80,526	128,668	92,844	48,265	79,206	74,711	17.93%
YoY %	149.80%	-37.42%	38.59%	92.36%	-39.06%	6.02%	-	-
Horiz. %	269.25%	107.78%	172.22%	124.27%	64.60%	106.02%	100.00%	-
NOSH	257,892	80,526	74,375	61,082	48,265	48,296	48,200	32.23%
YoY %	220.26%	8.27%	21.76%	26.56%	-0.06%	0.20%	-	-
Horiz. %	535.05%	167.07%	154.30%	126.73%	100.13%	100.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	23.57%	16.03%	11.58%	9.75%	11.79%	8.51%	8.20%	-
YoY %	47.04%	38.43%	18.77%	-17.30%	38.54%	3.78%	-	-
Horiz. %	287.44%	195.49%	141.22%	118.90%	143.78%	103.78%	100.00%	-
ROE	27.33%	25.04%	10.38%	13.17%	21.86%	8.56%	7.08%	-
YoY %	9.15%	141.23%	-21.18%	-39.75%	155.37%	20.90%	-	-
Horiz. %	386.02%	353.67%	146.61%	186.02%	308.76%	120.90%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	93.61	163.87	154.52	206.76	195.87	166.09	133.90	-5.78%
YoY %	-42.88%	6.05%	-25.27%	5.56%	17.93%	24.04%	-	-
Horiz. %	69.91%	122.38%	115.40%	154.41%	146.28%	124.04%	100.00%	-
EPS	21.32	25.04	17.95	20.02	21.86	14.03	10.97	11.70%
YoY %	-14.86%	39.50%	-10.34%	-8.42%	55.81%	27.89%	-	-
Horiz. %	194.35%	228.26%	163.63%	182.50%	199.27%	127.89%	100.00%	-
DPS	9.69	5.00	6.76	15.79	5.00	5.00	5.00	11.65%
YoY %	93.80%	-26.04%	-57.19%	215.80%	0.00%	0.00%	-	-
Horiz. %	193.80%	100.00%	135.20%	315.80%	100.00%	100.00%	100.00%	-
NAPS	0.78	1.00	1.73	1.52	1.00	1.64	1.55	-10.80%
YoY %	-22.00%	-42.20%	13.82%	52.00%	-39.02%	5.81%	-	-
Horiz. %	50.32%	64.52%	111.61%	98.06%	64.52%	105.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 61,082
RPS	83.61	45.71	39.80	43.74	32.74	27.78	22.35	24.58%
YoY %	82.91%	14.85%	-9.01%	33.60%	17.85%	24.30%	-	-
Horiz. %	374.09%	204.52%	178.08%	195.70%	146.49%	124.30%	100.00%	-
EPS	19.04	6.98	4.62	4.23	3.65	2.35	1.83	47.72%
YoY %	172.78%	51.08%	9.22%	15.89%	55.32%	28.42%	-	-
Horiz. %	1,040.44%	381.42%	252.46%	231.15%	199.45%	128.42%	100.00%	-
DPS	8.65	1.39	1.74	3.34	0.84	0.83	0.84	47.47%
YoY %	522.30%	-20.11%	-47.90%	297.62%	1.20%	-1.19%	-	-
Horiz. %	1,029.76%	165.48%	207.14%	397.62%	100.00%	98.81%	100.00%	-
NAPS	0.6967	0.2789	0.4456	0.3216	0.1672	0.2743	0.2588	17.93%
YoY %	149.80%	-37.41%	38.56%	92.34%	-39.04%	5.99%	-	-
Horiz. %	269.20%	107.77%	172.18%	124.27%	64.61%	105.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.80	1.70	2.29	1.81	1.38	1.18	1.40	-
P/RPS	1.92	1.04	1.48	0.88	0.70	0.71	1.05	10.57%
YoY %	84.62%	-29.73%	68.18%	25.71%	-1.41%	-32.38%	-	-
Horiz. %	182.86%	99.05%	140.95%	83.81%	66.67%	67.62%	100.00%	-
P/EPS	8.44	6.79	12.76	9.04	6.31	8.41	12.76	-6.65%
YoY %	24.30%	-46.79%	41.15%	43.26%	-24.97%	-34.09%	-	-
Horiz. %	66.14%	53.21%	100.00%	70.85%	49.45%	65.91%	100.00%	-
EY	11.84	14.73	7.84	11.06	15.84	11.89	7.84	7.10%
YoY %	-19.62%	87.88%	-29.11%	-30.18%	33.22%	51.66%	-	-
Horiz. %	151.02%	187.88%	100.00%	141.07%	202.04%	151.66%	100.00%	-
DY	5.38	2.94	2.95	8.72	3.62	4.24	3.57	7.07%
YoY %	82.99%	-0.34%	-66.17%	140.88%	-14.62%	18.77%	-	-
Horiz. %	150.70%	82.35%	82.63%	244.26%	101.40%	118.77%	100.00%	-
P/NAPS	2.31	1.70	1.32	1.19	1.38	0.72	0.90	17.00%
YoY %	35.88%	28.79%	10.92%	-13.77%	91.67%	-20.00%	-	-
Horiz. %	256.67%	188.89%	146.67%	132.22%	153.33%	80.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	05/08/10	05/08/09	05/08/08	02/08/07	03/08/06	09/08/05	10/08/04	-
Price	1.89	2.10	4.20	2.32	1.30	1.33	1.42	-
P/RPS	2.02	1.28	2.72	1.12	0.66	0.80	1.06	11.34%
YoY %	57.81%	-52.94%	142.86%	69.70%	-17.50%	-24.53%	-	-
Horiz. %	190.57%	120.75%	256.60%	105.66%	62.26%	75.47%	100.00%	-
P/EPS	8.87	8.39	23.39	11.59	5.95	9.48	12.94	-6.09%
YoY %	5.72%	-64.13%	101.81%	94.79%	-37.24%	-26.74%	-	-
Horiz. %	68.55%	64.84%	180.76%	89.57%	45.98%	73.26%	100.00%	-
EY	11.28	11.93	4.27	8.63	16.81	10.55	7.73	6.49%
YoY %	-5.45%	179.39%	-50.52%	-48.66%	59.34%	36.48%	-	-
Horiz. %	145.92%	154.33%	55.24%	111.64%	217.46%	136.48%	100.00%	-
DY	5.12	2.38	1.61	6.81	3.85	3.76	3.52	6.44%
YoY %	115.13%	47.83%	-76.36%	76.88%	2.39%	6.82%	-	-
Horiz. %	145.45%	67.61%	45.74%	193.47%	109.38%	106.82%	100.00%	-
P/NAPS	2.42	2.10	2.43	1.53	1.30	0.81	0.92	17.48%
YoY %	15.24%	-13.58%	58.82%	17.69%	60.49%	-11.96%	-	-
Horiz. %	263.04%	228.26%	264.13%	166.30%	141.30%	88.04%	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