[KMLOONG] QoQ Annualized Quarter Result on 30-Apr-2015 [#1]

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Annualized Quarter Result
Revenue	757,730	780,473	752,468	651,500	774,925	791,564	828,530	-5.76%
YoY %	-2.91%	3.72%	15.50%	-15.93%	-2.10%	-4.46%	-	-
Horiz. %	91.45%	94.20%	90.82%	78.63%	93.53%	95.54%	100.00%	-
PBT	107,579	124,160	111,018	92,908	118,863	129,485	147,720	-19.00%
YoY %	-13.35%	11.84%	19.49%	-21.84%	-8.20%	-12.34%	-	-
Horiz. %	72.83%	84.05%	75.15%	62.89%	80.47%	87.66%	100.00%	-
Tax	-21,915	-29,406	-25,784	-21,972	-29,174	-32,886	-35,924	-28.00%
YoY %	25.47%	-14.05%	-17.35%	24.69%	11.29%	8.46%	-	-
Horiz. %	61.00%	81.86%	71.77%	61.16%	81.21%	91.54%	100.00%	-
NP	85,664	94,753	85,234	70,936	89,689	96,598	111,796	-16.22%
YoY %	-9.59%	11.17%	20.16%	-20.91%	-7.15%	-13.59%	-	-
Horiz. %	76.63%	84.76%	76.24%	63.45%	80.23%	86.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,783	81,897	74,258	59,116	75,279	82,176	92,952	-14.23%
YoY %	-9.91%	10.29%	25.61%	-21.47%	-8.39%	-11.59%	-	-
Horiz. %	79.38%	88.11%	79.89%	63.60%	80.99%	88.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.37%	23.68%	23.23%	23.65%	24.54%	25.40%	24.32%	-
YoY %	-13.98%	1.94%	-1.78%	-3.63%	-3.39%	4.44%	-	-
Horiz. %	83.76%	97.37%	95.52%	97.25%	100.90%	104.44%	100.00%	-
Total Cost	672,066	685,720	667,234	580,564	685,236	694,965	716,734	-4.18%
YoY %	-1.99%	2.77%	14.93%	-15.28%	-1.40%	-3.04%	-	-
Horiz. %	93.77%	95.67%	93.09%	81.00%	95.61%	96.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	578,843	566,311	566,427	591,159	572,808	560,290	566,252	1.47%
YoY %	2.21%	-0.02%	-4.18%	3.20%	2.23%	-1.05%	-	-
Horiz. %	102.22%	100.01%	100.03%	104.40%	101.16%	98.95%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Dividend
Div	71,577	70,529	105,816	124,454	40,251	28,891	43,319	39.63%
YoY %	1.49%	-33.35%	-14.98%	209.19%	39.32%	-33.31%	-	-
Horiz. %	165.23%	162.81%	244.27%	287.30%	92.92%	66.69%	100.00%	-
Div Payout %	97.01%	86.12%	142.50%	210.53%	53.47%	35.16%	46.60%	-
YoY %	12.65%	-39.56%	-32.31%	293.73%	52.08%	-24.55%	-	-
Horiz. %	208.18%	184.81%	305.79%	451.78%	114.74%	75.45%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Equity
Net Worth	578,843	566,311	566,427	591,159	572,808	560,290	566,252	1.47%
YoY %	2.21%	-0.02%	-4.18%	3.20%	2.23%	-1.05%	-	-
Horiz. %	102.22%	100.01%	100.03%	104.40%	101.16%	98.95%	100.00%	-
NOSH	311,206	311,160	311,223	311,136	309,626	309,552	309,427	0.38%
YoY %	0.01%	-0.02%	0.03%	0.49%	0.02%	0.04%	-	-
Horiz. %	100.57%	100.56%	100.58%	100.55%	100.06%	100.04%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Ratio Analysis
NP Margin	11.31%	12.14%	11.33%	10.89%	11.57%	12.20%	13.49%	-
YoY %	-6.84%	7.15%	4.04%	-5.88%	-5.16%	-9.56%	-	-
Horiz. %	83.84%	89.99%	83.99%	80.73%	85.77%	90.44%	100.00%	-
ROE	12.75%	14.46%	13.11%	10.00%	13.14%	14.67%	16.42%	-
YoY %	-11.83%	10.30%	31.10%	-23.90%	-10.43%	-10.66%	-	-
Horiz. %	77.65%	88.06%	79.84%	60.90%	80.02%	89.34%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Per Share
RPS	243.48	250.83	241.78	209.39	250.28	255.71	267.76	-6.12%
YoY %	-2.93%	3.74%	15.47%	-16.34%	-2.12%	-4.50%	-	-
Horiz. %	90.93%	93.68%	90.30%	78.20%	93.47%	95.50%	100.00%	-
EPS	23.71	26.32	23.86	19.00	24.31	26.55	30.04	-14.55%
YoY %	-9.92%	10.31%	25.58%	-21.84%	-8.44%	-11.62%	-	-
Horiz. %	78.93%	87.62%	79.43%	63.25%	80.93%	88.38%	100.00%	-
DPS	23.00	22.67	34.00	40.00	13.00	9.33	14.00	39.10%
YoY %	1.46%	-33.32%	-15.00%	207.69%	39.34%	-33.36%	-	-
Horiz. %	164.29%	161.93%	242.86%	285.71%	92.86%	66.64%	100.00%	-
NAPS	1.86	1.82	1.82	1.90	1.85	1.81	1.83	1.08%
YoY %	2.20%	0.00%	-4.21%	2.70%	2.21%	-1.09%	-	-
Horiz. %	101.64%	99.45%	99.45%	103.83%	101.09%	98.91%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 311,136
RPS	77.53	79.86	77.00	66.66	79.29	81.00	84.78	-5.77%
YoY %	-2.92%	3.71%	15.51%	-15.93%	-2.11%	-4.46%	-	-
Horiz. %	91.45%	94.20%	90.82%	78.63%	93.52%	95.54%	100.00%	-
EPS	7.55	8.38	7.60	6.05	7.70	8.41	9.51	-14.22%
YoY %	-9.90%	10.26%	25.62%	-21.43%	-8.44%	-11.57%	-	-
Horiz. %	79.39%	88.12%	79.92%	63.62%	80.97%	88.43%	100.00%	-
DPS	7.32	7.22	10.83	12.73	4.12	2.96	4.43	39.63%
YoY %	1.39%	-33.33%	-14.93%	208.98%	39.19%	-33.18%	-	-
Horiz. %	165.24%	162.98%	244.47%	287.36%	93.00%	66.82%	100.00%	-
NAPS	0.5923	0.5795	0.5796	0.6049	0.5861	0.5733	0.5794	1.47%
YoY %	2.21%	-0.02%	-4.18%	3.21%	2.23%	-1.05%	-	-
Horiz. %	102.23%	100.02%	100.03%	104.40%	101.16%	98.95%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	-
Price	3.04	2.80	2.95	2.80	2.76	2.82	2.98	-
P/RPS	1.25	1.12	1.22	1.34	1.10	1.10	1.11	8.21%
YoY %	11.61%	-8.20%	-8.96%	21.82%	0.00%	-0.90%	-	-
Horiz. %	112.61%	100.90%	109.91%	120.72%	99.10%	99.10%	100.00%	-
P/EPS	12.82	10.64	12.36	14.74	11.35	10.62	9.92	18.58%
YoY %	20.49%	-13.92%	-16.15%	29.87%	6.87%	7.06%	-	-
Horiz. %	129.23%	107.26%	124.60%	148.59%	114.42%	107.06%	100.00%	-
EY	7.80	9.40	8.09	6.79	8.81	9.41	10.08	-15.67%
YoY %	-17.02%	16.19%	19.15%	-22.93%	-6.38%	-6.65%	-	-
Horiz. %	77.38%	93.25%	80.26%	67.36%	87.40%	93.35%	100.00%	-
DY	7.57	8.10	11.53	14.29	4.71	3.31	4.70	37.28%
YoY %	-6.54%	-29.75%	-19.31%	203.40%	42.30%	-29.57%	-	-
Horiz. %	161.06%	172.34%	245.32%	304.04%	100.21%	70.43%	100.00%	-
P/NAPS	1.63	1.54	1.62	1.47	1.49	1.56	1.63	0.00%
YoY %	5.84%	-4.94%	10.20%	-1.34%	-4.49%	-4.29%	-	-
Horiz. %	100.00%	94.48%	99.39%	90.18%	91.41%	95.71%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	29/03/16	30/12/15	29/09/15	30/06/15	26/03/15	31/12/14	29/09/14	-
Price	3.54	2.90	2.62	2.77	2.80	2.68	2.78	-
P/RPS	1.45	1.16	1.08	1.32	1.12	1.05	1.04	24.72%
YoY %	25.00%	7.41%	-18.18%	17.86%	6.67%	0.96%	-	-
Horiz. %	139.42%	111.54%	103.85%	126.92%	107.69%	100.96%	100.00%	-
P/EPS	14.93	11.02	10.98	14.58	11.52	10.10	9.25	37.47%
YoY %	35.48%	0.36%	-24.69%	26.56%	14.06%	9.19%	-	-
Horiz. %	161.41%	119.14%	118.70%	157.62%	124.54%	109.19%	100.00%	-
EY	6.70	9.08	9.11	6.86	8.68	9.91	10.81	-27.24%
YoY %	-26.21%	-0.33%	32.80%	-20.97%	-12.41%	-8.33%	-	-
Horiz. %	61.98%	84.00%	84.27%	63.46%	80.30%	91.67%	100.00%	-
DY	6.50	7.82	12.98	14.44	4.64	3.48	5.04	18.42%
YoY %	-16.88%	-39.75%	-10.11%	211.21%	33.33%	-30.95%	-	-
Horiz. %	128.97%	155.16%	257.54%	286.51%	92.06%	69.05%	100.00%	-
P/NAPS	1.90	1.59	1.44	1.46	1.51	1.48	1.52	15.99%
YoY %	19.50%	10.42%	-1.37%	-3.31%	2.03%	-2.63%	-	-
Horiz. %	125.00%	104.61%	94.74%	96.05%	99.34%	97.37%	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