[KKB] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	204,695	215,973	243,090	241,407	131,963	114,926	126,291	8.37%
YoY %	-5.22%	-11.16%	0.70%	82.94%	14.82%	-9.00%	-	-
Horiz. %	162.08%	171.01%	192.48%	191.15%	104.49%	91.00%	100.00%	-
PBT	43,476	37,010	100,835	76,307	29,358	19,274	17,168	16.73%
YoY %	17.47%	-63.30%	32.14%	159.92%	52.32%	12.27%	-	-
Horiz. %	253.24%	215.58%	587.34%	444.47%	171.00%	112.27%	100.00%	-
Tax	-9,232	-9,206	-24,921	-19,405	-8,201	-5,965	-4,855	11.29%
YoY %	-0.28%	63.06%	-28.43%	-136.62%	-37.49%	-22.86%	-	-
Horiz. %	190.15%	189.62%	513.31%	399.69%	168.92%	122.86%	100.00%	-
NP	34,244	27,804	75,914	56,902	21,157	13,309	12,313	18.56%
YoY %	23.16%	-63.37%	33.41%	168.95%	58.97%	8.09%	-	-
Horiz. %	278.11%	225.81%	616.54%	462.13%	171.83%	108.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,424	26,637	75,780	54,974	20,166	13,353	12,226	17.63%
YoY %	21.73%	-64.85%	37.85%	172.61%	51.02%	9.22%	-	-
Horiz. %	265.21%	217.87%	619.83%	449.65%	164.94%	109.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.23%	24.87%	24.71%	25.43%	27.93%	30.95%	28.28%	-
YoY %	-14.64%	0.65%	-2.83%	-8.95%	-9.76%	9.44%	-	-
Horiz. %	75.07%	87.94%	87.38%	89.92%	98.76%	109.44%	100.00%	-
Total Cost	170,451	188,169	167,176	184,505	110,806	101,617	113,978	6.93%
YoY %	-9.42%	12.56%	-9.39%	66.51%	9.04%	-10.85%	-	-
Horiz. %	149.55%	165.09%	146.67%	161.88%	97.22%	89.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	273,498	249,842	242,495	201,156	80,526	128,668	92,844	19.70%
YoY %	9.47%	3.03%	20.55%	149.80%	-37.42%	38.59%	-	-
Horiz. %	294.58%	269.10%	261.19%	216.66%	86.73%	138.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	12,883	25,789	32,233	24,979	4,023	5,029	9,645	4.93%
YoY %	-50.04%	-19.99%	29.04%	520.90%	-20.00%	-47.86%	-	-
Horiz. %	133.57%	267.38%	334.19%	258.98%	41.71%	52.14%	100.00%	-
Div Payout %	39.74%	96.82%	42.54%	45.44%	19.95%	37.67%	78.90%	-
YoY %	-58.95%	127.60%	-6.38%	127.77%	-47.04%	-52.26%	-	-
Horiz. %	50.37%	122.71%	53.92%	57.59%	25.29%	47.74%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	273,498	249,842	242,495	201,156	80,526	128,668	92,844	19.70%
YoY %	9.47%	3.03%	20.55%	149.80%	-37.42%	38.59%	-	-
Horiz. %	294.58%	269.10%	261.19%	216.66%	86.73%	138.59%	100.00%	-
NOSH	258,017	257,569	257,973	257,892	80,526	74,375	61,082	27.11%
YoY %	0.17%	-0.16%	0.03%	220.26%	8.27%	21.76%	-	-
Horiz. %	422.41%	421.68%	422.34%	422.21%	131.83%	121.76%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	16.73%	12.87%	31.23%	23.57%	16.03%	11.58%	9.75%	-
YoY %	29.99%	-58.79%	32.50%	47.04%	38.43%	18.77%	-	-
Horiz. %	171.59%	132.00%	320.31%	241.74%	164.41%	118.77%	100.00%	-
ROE	11.86%	10.66%	31.25%	27.33%	25.04%	10.38%	13.17%	-
YoY %	11.26%	-65.89%	14.34%	9.15%	141.23%	-21.18%	-	-
Horiz. %	90.05%	80.94%	237.28%	207.52%	190.13%	78.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	79.33	83.85	94.23	93.61	163.87	154.52	206.76	-14.74%
YoY %	-5.39%	-11.02%	0.66%	-42.88%	6.05%	-25.27%	-	-
Horiz. %	38.37%	40.55%	45.57%	45.27%	79.26%	74.73%	100.00%	-
EPS	12.57	10.34	29.38	21.32	25.04	17.95	20.02	-7.45%
YoY %	21.57%	-64.81%	37.80%	-14.86%	39.50%	-10.34%	-	-
Horiz. %	62.79%	51.65%	146.75%	106.49%	125.07%	89.66%	100.00%	-
DPS	5.00	10.00	12.50	9.69	5.00	6.76	15.79	-17.42%
YoY %	-50.00%	-20.00%	29.00%	93.80%	-26.04%	-57.19%	-	-
Horiz. %	31.67%	63.33%	79.16%	61.37%	31.67%	42.81%	100.00%	-
NAPS	1.06	0.97	0.94	0.78	1.00	1.73	1.52	-5.82%
YoY %	9.28%	3.19%	20.51%	-22.00%	-42.20%	13.82%	-	-
Horiz. %	69.74%	63.82%	61.84%	51.32%	65.79%	113.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 257,892
RPS	70.90	74.80	84.19	83.61	45.71	39.80	43.74	8.37%
YoY %	-5.21%	-11.15%	0.69%	82.91%	14.85%	-9.01%	-	-
Horiz. %	162.09%	171.01%	192.48%	191.15%	104.50%	90.99%	100.00%	-
EPS	11.23	9.23	26.25	19.04	6.98	4.62	4.23	17.65%
YoY %	21.67%	-64.84%	37.87%	172.78%	51.08%	9.22%	-	-
Horiz. %	265.48%	218.20%	620.57%	450.12%	165.01%	109.22%	100.00%	-
DPS	4.46	8.93	11.16	8.65	1.39	1.74	3.34	4.93%
YoY %	-50.06%	-19.98%	29.02%	522.30%	-20.11%	-47.90%	-	-
Horiz. %	133.53%	267.37%	334.13%	258.98%	41.62%	52.10%	100.00%	-
NAPS	0.9473	0.8653	0.8399	0.6967	0.2789	0.4456	0.3216	19.70%
YoY %	9.48%	3.02%	20.55%	149.80%	-37.41%	38.56%	-	-
Horiz. %	294.56%	269.06%	261.16%	216.64%	86.72%	138.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.92	1.54	1.96	1.80	1.70	2.29	1.81	-
P/RPS	2.42	1.84	2.08	1.92	1.04	1.48	0.88	18.34%
YoY %	31.52%	-11.54%	8.33%	84.62%	-29.73%	68.18%	-	-
Horiz. %	275.00%	209.09%	236.36%	218.18%	118.18%	168.18%	100.00%	-
P/EPS	15.28	14.89	6.67	8.44	6.79	12.76	9.04	9.13%
YoY %	2.62%	123.24%	-20.97%	24.30%	-46.79%	41.15%	-	-
Horiz. %	169.03%	164.71%	73.78%	93.36%	75.11%	141.15%	100.00%	-
EY	6.55	6.72	14.99	11.84	14.73	7.84	11.06	-8.35%
YoY %	-2.53%	-55.17%	26.60%	-19.62%	87.88%	-29.11%	-	-
Horiz. %	59.22%	60.76%	135.53%	107.05%	133.18%	70.89%	100.00%	-
DY	2.60	6.49	6.38	5.38	2.94	2.95	8.72	-18.24%
YoY %	-59.94%	1.72%	18.59%	82.99%	-0.34%	-66.17%	-	-
Horiz. %	29.82%	74.43%	73.17%	61.70%	33.72%	33.83%	100.00%	-
P/NAPS	1.81	1.59	2.09	2.31	1.70	1.32	1.19	7.23%
YoY %	13.84%	-23.92%	-9.52%	35.88%	28.79%	10.92%	-	-
Horiz. %	152.10%	133.61%	175.63%	194.12%	142.86%	110.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	07/08/12	28/07/11	05/08/10	05/08/09	05/08/08	02/08/07	-
Price	2.22	1.50	1.99	1.89	2.10	4.20	2.32	-
P/RPS	2.80	1.79	2.11	2.02	1.28	2.72	1.12	16.48%
YoY %	56.42%	-15.17%	4.46%	57.81%	-52.94%	142.86%	-	-
Horiz. %	250.00%	159.82%	188.39%	180.36%	114.29%	242.86%	100.00%	-
P/EPS	17.67	14.50	6.77	8.87	8.39	23.39	11.59	7.27%
YoY %	21.86%	114.18%	-23.68%	5.72%	-64.13%	101.81%	-	-
Horiz. %	152.46%	125.11%	58.41%	76.53%	72.39%	201.81%	100.00%	-
EY	5.66	6.89	14.76	11.28	11.93	4.27	8.63	-6.78%
YoY %	-17.85%	-53.32%	30.85%	-5.45%	179.39%	-50.52%	-	-
Horiz. %	65.59%	79.84%	171.03%	130.71%	138.24%	49.48%	100.00%	-
DY	2.25	6.67	6.28	5.12	2.38	1.61	6.81	-16.84%
YoY %	-66.27%	6.21%	22.66%	115.13%	47.83%	-76.36%	-	-
Horiz. %	33.04%	97.94%	92.22%	75.18%	34.95%	23.64%	100.00%	-
P/NAPS	2.09	1.55	2.12	2.42	2.10	2.43	1.53	5.33%
YoY %	34.84%	-26.89%	-12.40%	15.24%	-13.58%	58.82%	-	-
Horiz. %	136.60%	101.31%	138.56%	158.17%	137.25%	158.82%	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

0:17

New IPO: O&G healthcare service provider, Metro Healthcare Berhad aims to list on the Ace Market!

MQ Trader 1019 views | 7 d ago

0:17

New IPO: Life Water Berhad, a manufacturer of drinking water and carbonated beverages, aims to list on the Main Market!

MQ Trader 1593 views | 8 d ago

0:43

M & A Value Partners IPO Equity Fund

MQ Trader 9491 views | 3 mo ago

0:30

MQ Market Updates - 5 November 2024

MQ Trader 27 views | 1 d ago

MQ Trading Signals

2024-11-06 11:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-11-06 11:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-11-06 11:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-11-06 11:30:00

ADX

30 Mins

BUY

2024-11-06 11:30:00

TURTLE SYSTEM 20

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PCHEM

PETRONAS CHEMICALS GROUP BHD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

946

GENTING

GENTING BHD

544

MYEG

MY E.G. SERVICES BHD

537

GENETEC

GENETEC TECHNOLOGY BERHAD

524

MAYBANK

MALAYAN BANKING BHD

515

CEB

CAPE EMS BERHAD

515

YTL

YTL CORPORATION BHD

505

TOPGLOV

TOP GLOVE CORPORATION BHD

505

BAUTO

BERMAZ AUTO BERHAD

496

Daily Stocks

3REN

0.395

+0.115

181,040,700

INIX-OR

0.02

0.00

141,839,900

GENETEC

0.95

+0.26

105,748,600

CEB

0.365

+0.005

91,878,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CYV

0.18

-0.07

73,898,500

HSI-CYC

0.18

-0.055

73,083,000

HSI-CXY

0.05

-0.03

62,695,400

TOPGLOV

1.16

+0.08

56,355,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

26.36

+0.80

715,900

UTDPLT

28.00

+0.68

487,600

FRONTKN

4.18

+0.44

3,869,400

HLFG

18.80

+0.40

367,300

PIE

5.47

+0.39

363,800

PENTA

4.00

+0.32

3,684,000

TENAGA

14.38

+0.30

7,393,200

GENETEC

0.95

+0.26

105,748,600

GAMUDA

8.95

+0.26

5,322,700

AJI

14.86

+0.26

9,600

More gainer Stocks

BLDPLNT

10.68

-0.32

1,000

F&N

30.74

-0.24

254,500

ORIENT

6.61

-0.23

1,225,800

INARI-C3B

0.08

-0.22

50,000

SP500-H51

0.735

-0.175

82,500

HSI-CY9

0.79

-0.155

36,000

UNISEM

3.03

-0.15

1,388,900

HSI-CXI

0.685

-0.14

7,561,100

NIKKEI-HF

0.28

-0.135

606,800

HSI-CWAC

0.86

-0.13

22,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More