[KKB] YoY TTM Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	70,401	217,768	195,600	204,695	215,973	243,090	241,407	-18.55%
YoY %	-67.67%	11.33%	-4.44%	-5.22%	-11.16%	0.70%	-	-
Horiz. %	29.16%	90.21%	81.02%	84.79%	89.46%	100.70%	100.00%	-
PBT	-9,499	62,621	28,651	43,476	37,010	100,835	76,307	-
YoY %	-115.17%	118.56%	-34.10%	17.47%	-63.30%	32.14%	-	-
Horiz. %	-12.45%	82.06%	37.55%	56.98%	48.50%	132.14%	100.00%	-
Tax	978	-14,566	-6,107	-9,232	-9,206	-24,921	-19,405	-
YoY %	106.71%	-138.51%	33.85%	-0.28%	63.06%	-28.43%	-	-
Horiz. %	-5.04%	75.06%	31.47%	47.58%	47.44%	128.43%	100.00%	-
NP	-8,521	48,055	22,544	34,244	27,804	75,914	56,902	-
YoY %	-117.73%	113.16%	-34.17%	23.16%	-63.37%	33.41%	-	-
Horiz. %	-14.97%	84.45%	39.62%	60.18%	48.86%	133.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,890	42,912	21,502	32,424	26,637	75,780	54,974	-
YoY %	-120.72%	99.57%	-33.68%	21.73%	-64.85%	37.85%	-	-
Horiz. %	-16.17%	78.06%	39.11%	58.98%	48.45%	137.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	23.26%	21.32%	21.23%	24.87%	24.71%	25.43%	-
YoY %	-	9.10%	0.42%	-14.64%	0.65%	-2.83%	-	-
Horiz. %	-	91.47%	83.84%	83.48%	97.80%	97.17%	100.00%	-
Total Cost	78,922	169,713	173,056	170,451	188,169	167,176	184,505	-13.18%
YoY %	-53.50%	-1.93%	1.53%	-9.42%	12.56%	-9.39%	-	-
Horiz. %	42.77%	91.98%	93.79%	92.38%	101.99%	90.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,253	308,942	275,588	273,498	249,842	242,495	201,156	5.61%
YoY %	-9.61%	12.10%	0.76%	9.47%	3.03%	20.55%	-	-
Horiz. %	138.82%	153.58%	137.00%	135.96%	124.20%	120.55%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	10,283	10,304	19,357	12,883	25,789	32,233	24,979	-13.73%
YoY %	-0.20%	-46.77%	50.25%	-50.04%	-19.99%	29.04%	-	-
Horiz. %	41.17%	41.25%	77.49%	51.58%	103.24%	129.04%	100.00%	-
Div Payout %	0.00%	24.01%	90.03%	39.74%	96.82%	42.54%	45.44%	-
YoY %	0.00%	-73.33%	126.55%	-58.95%	127.60%	-6.38%	-	-
Horiz. %	0.00%	52.84%	198.13%	87.46%	213.07%	93.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	279,253	308,942	275,588	273,498	249,842	242,495	201,156	5.61%
YoY %	-9.61%	12.10%	0.76%	9.47%	3.03%	20.55%	-	-
Horiz. %	138.82%	153.58%	137.00%	135.96%	124.20%	120.55%	100.00%	-
NOSH	249,333	257,451	257,559	258,017	257,569	257,973	257,892	-0.56%
YoY %	-3.15%	-0.04%	-0.18%	0.17%	-0.16%	0.03%	-	-
Horiz. %	96.68%	99.83%	99.87%	100.05%	99.87%	100.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	-12.10%	22.07%	11.53%	16.73%	12.87%	31.23%	23.57%	-
YoY %	-154.83%	91.41%	-31.08%	29.99%	-58.79%	32.50%	-	-
Horiz. %	-51.34%	93.64%	48.92%	70.98%	54.60%	132.50%	100.00%	-
ROE	-3.18%	13.89%	7.80%	11.86%	10.66%	31.25%	27.33%	-
YoY %	-122.89%	78.08%	-34.23%	11.26%	-65.89%	14.34%	-	-
Horiz. %	-11.64%	50.82%	28.54%	43.40%	39.00%	114.34%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	28.24	84.59	75.94	79.33	83.85	94.23	93.61	-18.09%
YoY %	-66.62%	11.39%	-4.27%	-5.39%	-11.02%	0.66%	-	-
Horiz. %	30.17%	90.36%	81.12%	84.75%	89.57%	100.66%	100.00%	-
EPS	-3.57	16.67	8.35	12.57	10.34	29.38	21.32	-
YoY %	-121.42%	99.64%	-33.57%	21.57%	-64.81%	37.80%	-	-
Horiz. %	-16.74%	78.19%	39.17%	58.96%	48.50%	137.80%	100.00%	-
DPS	4.12	4.00	7.50	5.00	10.00	12.50	9.69	-13.27%
YoY %	3.00%	-46.67%	50.00%	-50.00%	-20.00%	29.00%	-	-
Horiz. %	42.52%	41.28%	77.40%	51.60%	103.20%	129.00%	100.00%	-
NAPS	1.12	1.20	1.07	1.06	0.97	0.94	0.78	6.20%
YoY %	-6.67%	12.15%	0.94%	9.28%	3.19%	20.51%	-	-
Horiz. %	143.59%	153.85%	137.18%	135.90%	124.36%	120.51%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 258,017
RPS	24.38	75.42	67.75	70.90	74.80	84.19	83.61	-18.55%
YoY %	-67.67%	11.32%	-4.44%	-5.21%	-11.15%	0.69%	-	-
Horiz. %	29.16%	90.20%	81.03%	84.80%	89.46%	100.69%	100.00%	-
EPS	-3.08	14.86	7.45	11.23	9.23	26.25	19.04	-
YoY %	-120.73%	99.46%	-33.66%	21.67%	-64.84%	37.87%	-	-
Horiz. %	-16.18%	78.05%	39.13%	58.98%	48.48%	137.87%	100.00%	-
DPS	3.56	3.57	6.70	4.46	8.93	11.16	8.65	-13.74%
YoY %	-0.28%	-46.72%	50.22%	-50.06%	-19.98%	29.02%	-	-
Horiz. %	41.16%	41.27%	77.46%	51.56%	103.24%	129.02%	100.00%	-
NAPS	0.9672	1.07	0.9545	0.9473	0.8653	0.8399	0.6967	5.61%
YoY %	-9.61%	12.10%	0.76%	9.48%	3.02%	20.55%	-	-
Horiz. %	138.83%	153.58%	137.00%	135.97%	124.20%	120.55%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.37	1.77	2.38	1.92	1.54	1.96	1.80	-
P/RPS	4.85	2.09	3.13	2.42	1.84	2.08	1.92	16.68%
YoY %	132.06%	-33.23%	29.34%	31.52%	-11.54%	8.33%	-	-
Horiz. %	252.60%	108.85%	163.02%	126.04%	95.83%	108.33%	100.00%	-
P/EPS	-38.42	10.62	28.51	15.28	14.89	6.67	8.44	-
YoY %	-461.77%	-62.75%	86.58%	2.62%	123.24%	-20.97%	-	-
Horiz. %	-455.21%	125.83%	337.80%	181.04%	176.42%	79.03%	100.00%	-
EY	-2.60	9.42	3.51	6.55	6.72	14.99	11.84	-
YoY %	-127.60%	168.38%	-46.41%	-2.53%	-55.17%	26.60%	-	-
Horiz. %	-21.96%	79.56%	29.65%	55.32%	56.76%	126.60%	100.00%	-
DY	3.01	2.26	3.15	2.60	6.49	6.38	5.38	-9.21%
YoY %	33.19%	-28.25%	21.15%	-59.94%	1.72%	18.59%	-	-
Horiz. %	55.95%	42.01%	58.55%	48.33%	120.63%	118.59%	100.00%	-
P/NAPS	1.22	1.47	2.22	1.81	1.59	2.09	2.31	-10.08%
YoY %	-17.01%	-33.78%	22.65%	13.84%	-23.92%	-9.52%	-	-
Horiz. %	52.81%	63.64%	96.10%	78.35%	68.83%	90.48%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	09/08/16	06/08/15	07/08/14	26/08/13	07/08/12	28/07/11	05/08/10	-
Price	1.56	1.74	2.40	2.22	1.50	1.99	1.89	-
P/RPS	5.52	2.06	3.16	2.80	1.79	2.11	2.02	18.22%
YoY %	167.96%	-34.81%	12.86%	56.42%	-15.17%	4.46%	-	-
Horiz. %	273.27%	101.98%	156.44%	138.61%	88.61%	104.46%	100.00%	-
P/EPS	-43.75	10.44	28.75	17.67	14.50	6.77	8.87	-
YoY %	-519.06%	-63.69%	62.71%	21.86%	114.18%	-23.68%	-	-
Horiz. %	-493.24%	117.70%	324.13%	199.21%	163.47%	76.32%	100.00%	-
EY	-2.29	9.58	3.48	5.66	6.89	14.76	11.28	-
YoY %	-123.90%	175.29%	-38.52%	-17.85%	-53.32%	30.85%	-	-
Horiz. %	-20.30%	84.93%	30.85%	50.18%	61.08%	130.85%	100.00%	-
DY	2.64	2.30	3.13	2.25	6.67	6.28	5.12	-10.44%
YoY %	14.78%	-26.52%	39.11%	-66.27%	6.21%	22.66%	-	-
Horiz. %	51.56%	44.92%	61.13%	43.95%	130.27%	122.66%	100.00%	-
P/NAPS	1.39	1.45	2.24	2.09	1.55	2.12	2.42	-8.81%
YoY %	-4.14%	-35.27%	7.18%	34.84%	-26.89%	-12.40%	-	-
Horiz. %	57.44%	59.92%	92.56%	86.36%	64.05%	87.60%	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 1006 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 1584 views | 8 d ago

0:43

M & A Value Partners IPO Equity Fund

MQ Trader 9486 views | 3 mo ago

0:30

MQ Market Updates - 5 November 2024

MQ Trader 13 views | 23 h 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

913

GENTING

GENTING BHD

536

MYEG

MY E.G. SERVICES BHD

513

CEB

CAPE EMS BERHAD

505

YTL

YTL CORPORATION BHD

486

MAYBANK

MALAYAN BANKING BHD

483

BAUTO

BERMAZ AUTO BERHAD

476

TOPGLOV

TOP GLOVE CORPORATION BHD

474

CIMB

CIMB GROUP HOLDINGS BERHAD

466

Daily Stocks

3REN

0.39

+0.11

175,067,300

GENETEC

0.945

+0.255

97,481,000

CEB

0.365

+0.005

90,656,600

HSI-CYV

0.185

-0.065

73,603,000

HSI-CYC

0.18

-0.055

72,665,300

HSI-CXY

0.055

-0.025

62,082,100

TOPGLOV

1.15

+0.07

49,323,800

HSI-PWBA

0.27

+0.045

43,795,000

MYEG

0.885

+0.04

41,334,400

WIDAD

0.055

+0.01

38,368,400

More active Stocks

MPI

26.30

+0.74

608,800

UTDPLT

28.02

+0.70

456,700

PIE

5.51

+0.43

351,100

FRONTKN

4.12

+0.38

2,953,200

HLFG

18.70

+0.30

305,800

AJI

14.90

+0.30

9,300

TENAGA

14.36

+0.28

5,741,800

GENETEC

0.945

+0.255

97,481,000

ATECH

3.00

+0.25

502,500

PENTA

3.92

+0.24

2,972,100

More gainer Stocks

F&N

30.58

-0.40

226,900

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

SOP

3.41

-0.14

531,000

NIKKEI-HF

0.28

-0.135

603,800

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