[KMLOONG] QoQ Annualized Quarter Result on 31-Jul-2015 [#2]

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Annualized Quarter Result
Revenue	710,816	757,730	780,473	752,468	651,500	774,925	791,564	-6.92%
YoY %	-6.19%	-2.91%	3.72%	15.50%	-15.93%	-2.10%	-	-
Horiz. %	89.80%	95.73%	98.60%	95.06%	82.31%	97.90%	100.00%	-
PBT	73,644	107,579	124,160	111,018	92,908	118,863	129,485	-31.37%
YoY %	-31.54%	-13.35%	11.84%	19.49%	-21.84%	-8.20%	-	-
Horiz. %	56.87%	83.08%	95.89%	85.74%	71.75%	91.80%	100.00%	-
Tax	-17,336	-21,915	-29,406	-25,784	-21,972	-29,174	-32,886	-34.76%
YoY %	20.89%	25.47%	-14.05%	-17.35%	24.69%	11.29%	-	-
Horiz. %	52.72%	66.64%	89.42%	78.40%	66.81%	88.71%	100.00%	-
NP	56,308	85,664	94,753	85,234	70,936	89,689	96,598	-30.24%
YoY %	-34.27%	-9.59%	11.17%	20.16%	-20.91%	-7.15%	-	-
Horiz. %	58.29%	88.68%	98.09%	88.24%	73.43%	92.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,640	73,783	81,897	74,258	59,116	75,279	82,176	-28.56%
YoY %	-32.72%	-9.91%	10.29%	25.61%	-21.47%	-8.39%	-	-
Horiz. %	60.41%	89.79%	99.66%	90.36%	71.94%	91.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.54%	20.37%	23.68%	23.23%	23.65%	24.54%	25.40%	-
YoY %	15.56%	-13.98%	1.94%	-1.78%	-3.63%	-3.39%	-	-
Horiz. %	92.68%	80.20%	93.23%	91.46%	93.11%	96.61%	100.00%	-
Total Cost	654,508	672,066	685,720	667,234	580,564	685,236	694,965	-3.92%
YoY %	-2.61%	-1.99%	2.77%	14.93%	-15.28%	-1.40%	-	-
Horiz. %	94.18%	96.71%	98.67%	96.01%	83.54%	98.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	590,952	578,843	566,311	566,427	591,159	572,808	560,290	3.61%
YoY %	2.09%	2.21%	-0.02%	-4.18%	3.20%	2.23%	-	-
Horiz. %	105.47%	103.31%	101.07%	101.10%	105.51%	102.23%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Dividend
Div	-	71,577	70,529	105,816	124,454	40,251	28,891	-
YoY %	-	1.49%	-33.35%	-14.98%	209.19%	39.32%	-	-
Horiz. %	-	247.75%	244.12%	366.26%	430.77%	139.32%	100.00%	-
Div Payout %	-	97.01%	86.12%	142.50%	210.53%	53.47%	35.16%	-
YoY %	-	12.65%	-39.56%	-32.31%	293.73%	52.08%	-	-
Horiz. %	-	275.91%	244.94%	405.29%	598.78%	152.08%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Equity
Net Worth	590,952	578,843	566,311	566,427	591,159	572,808	560,290	3.61%
YoY %	2.09%	2.21%	-0.02%	-4.18%	3.20%	2.23%	-	-
Horiz. %	105.47%	103.31%	101.07%	101.10%	105.51%	102.23%	100.00%	-
NOSH	311,027	311,206	311,160	311,223	311,136	309,626	309,552	0.31%
YoY %	-0.06%	0.01%	-0.02%	0.03%	0.49%	0.02%	-	-
Horiz. %	100.48%	100.53%	100.52%	100.54%	100.51%	100.02%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Ratio Analysis
NP Margin	7.92%	11.31%	12.14%	11.33%	10.89%	11.57%	12.20%	-
YoY %	-29.97%	-6.84%	7.15%	4.04%	-5.88%	-5.16%	-	-
Horiz. %	64.92%	92.70%	99.51%	92.87%	89.26%	94.84%	100.00%	-
ROE	8.40%	12.75%	14.46%	13.11%	10.00%	13.14%	14.67%	-
YoY %	-34.12%	-11.83%	10.30%	31.10%	-23.90%	-10.43%	-	-
Horiz. %	57.26%	86.91%	98.57%	89.37%	68.17%	89.57%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Per Share
RPS	228.54	243.48	250.83	241.78	209.39	250.28	255.71	-7.22%
YoY %	-6.14%	-2.93%	3.74%	15.47%	-16.34%	-2.12%	-	-
Horiz. %	89.37%	95.22%	98.09%	94.55%	81.89%	97.88%	100.00%	-
EPS	15.96	23.71	26.32	23.86	19.00	24.31	26.55	-28.79%
YoY %	-32.69%	-9.92%	10.31%	25.58%	-21.84%	-8.44%	-	-
Horiz. %	60.11%	89.30%	99.13%	89.87%	71.56%	91.56%	100.00%	-
DPS	0.00	23.00	22.67	34.00	40.00	13.00	9.33	-
YoY %	0.00%	1.46%	-33.32%	-15.00%	207.69%	39.34%	-	-
Horiz. %	0.00%	246.52%	242.98%	364.42%	428.72%	139.34%	100.00%	-
NAPS	1.90	1.86	1.82	1.82	1.90	1.85	1.81	3.29%
YoY %	2.15%	2.20%	0.00%	-4.21%	2.70%	2.21%	-	-
Horiz. %	104.97%	102.76%	100.55%	100.55%	104.97%	102.21%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Adjusted Per Share Value based on latest NOSH - 311,281
RPS	72.80	77.61	79.94	77.07	66.73	79.37	81.07	-6.92%
YoY %	-6.20%	-2.91%	3.72%	15.50%	-15.93%	-2.10%	-	-
Horiz. %	89.80%	95.73%	98.61%	95.07%	82.31%	97.90%	100.00%	-
EPS	5.08	7.56	8.39	7.61	6.05	7.71	8.42	-28.62%
YoY %	-32.80%	-9.89%	10.25%	25.79%	-21.53%	-8.43%	-	-
Horiz. %	60.33%	89.79%	99.64%	90.38%	71.85%	91.57%	100.00%	-
DPS	0.00	7.33	7.22	10.84	12.75	4.12	2.96	-
YoY %	0.00%	1.52%	-33.39%	-14.98%	209.47%	39.19%	-	-
Horiz. %	0.00%	247.64%	243.92%	366.22%	430.74%	139.19%	100.00%	-
NAPS	0.6053	0.5929	0.58	0.5802	0.6055	0.5867	0.5739	3.61%
YoY %	2.09%	2.22%	-0.03%	-4.18%	3.20%	2.23%	-	-
Horiz. %	105.47%	103.31%	101.06%	101.10%	105.51%	102.23%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	-
Price	3.39	3.04	2.80	2.95	2.80	2.76	2.82	-
P/RPS	1.48	1.25	1.12	1.22	1.34	1.10	1.10	21.89%
YoY %	18.40%	11.61%	-8.20%	-8.96%	21.82%	0.00%	-	-
Horiz. %	134.55%	113.64%	101.82%	110.91%	121.82%	100.00%	100.00%	-
P/EPS	21.24	12.82	10.64	12.36	14.74	11.35	10.62	58.80%
YoY %	65.68%	20.49%	-13.92%	-16.15%	29.87%	6.87%	-	-
Horiz. %	200.00%	120.72%	100.19%	116.38%	138.79%	106.87%	100.00%	-
EY	4.71	7.80	9.40	8.09	6.79	8.81	9.41	-36.98%
YoY %	-39.62%	-17.02%	16.19%	19.15%	-22.93%	-6.38%	-	-
Horiz. %	50.05%	82.89%	99.89%	85.97%	72.16%	93.62%	100.00%	-
DY	0.00	7.57	8.10	11.53	14.29	4.71	3.31	-
YoY %	0.00%	-6.54%	-29.75%	-19.31%	203.40%	42.30%	-	-
Horiz. %	0.00%	228.70%	244.71%	348.34%	431.72%	142.30%	100.00%	-
P/NAPS	1.78	1.63	1.54	1.62	1.47	1.49	1.56	9.20%
YoY %	9.20%	5.84%	-4.94%	10.20%	-1.34%	-4.49%	-	-
Horiz. %	114.10%	104.49%	98.72%	103.85%	94.23%	95.51%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Price Multiplier on Announcement Date
Date	29/06/16	29/03/16	30/12/15	29/09/15	30/06/15	26/03/15	31/12/14	-
Price	3.35	3.54	2.90	2.62	2.77	2.80	2.68	-
P/RPS	1.47	1.45	1.16	1.08	1.32	1.12	1.05	25.17%
YoY %	1.38%	25.00%	7.41%	-18.18%	17.86%	6.67%	-	-
Horiz. %	140.00%	138.10%	110.48%	102.86%	125.71%	106.67%	100.00%	-
P/EPS	20.99	14.93	11.02	10.98	14.58	11.52	10.10	62.92%
YoY %	40.59%	35.48%	0.36%	-24.69%	26.56%	14.06%	-	-
Horiz. %	207.82%	147.82%	109.11%	108.71%	144.36%	114.06%	100.00%	-
EY	4.76	6.70	9.08	9.11	6.86	8.68	9.91	-38.69%
YoY %	-28.96%	-26.21%	-0.33%	32.80%	-20.97%	-12.41%	-	-
Horiz. %	48.03%	67.61%	91.62%	91.93%	69.22%	87.59%	100.00%	-
DY	0.00	6.50	7.82	12.98	14.44	4.64	3.48	-
YoY %	0.00%	-16.88%	-39.75%	-10.11%	211.21%	33.33%	-	-
Horiz. %	0.00%	186.78%	224.71%	372.99%	414.94%	133.33%	100.00%	-
P/NAPS	1.76	1.90	1.59	1.44	1.46	1.51	1.48	12.25%
YoY %	-7.37%	19.50%	10.42%	-1.37%	-3.31%	2.03%	-	-
Horiz. %	118.92%	128.38%	107.43%	97.30%	98.65%	102.03%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 12:20:00

EMA 5

5 Mins

SELL

2024-06-26 12:05:00

ADX

5 Mins

SELL

2024-06-26 12:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 12:05:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-26 12:00:00

TURTLE SYSTEM 20

Hourly

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

653

YTLPOWR

YTL POWER INTERNATIONAL BHD

629

HLIND

HONG LEONG INDUSTRIES BHD

622

NOTION

NOTION VTEC BHD

612

MPI

MALAYSIAN PACIFIC INDUSTRIES

605

DNEX

DAGANG NEXCHANGE BERHAD

547

SNS

SNS NETWORK TECHNOLOGY BERHAD

417

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

252,201,100

INGENIEU

0.065

0.00

222,845,100

HSI-CXV

0.145

0.00

164,927,200

HSI-CXF

0.115

-0.005

146,450,700

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.075

0.00

128,593,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

71,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,465,600

HLFG

17.36

+0.16

75,900

ECOWLD-C26

0.16

+0.15

20,100

PETGAS

18.18

+0.14

114,200

YTLPOWR

4.79

+0.12

12,585,300

HLBANK

19.28

+0.12

120,100

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.20

-1.30

24,300

KLK

20.66

-0.32

310,400

KESM

6.87

-0.31

77,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

242,500

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