[KMLOONG] QoQ TTM Result on 31-Oct-2009 [#3]

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
TTM Result
Revenue	492,535	479,557	451,533	427,721	413,712	469,775	507,085	-1.92%
YoY %	2.71%	6.21%	5.57%	3.39%	-11.93%	-7.36%	-	-
Horiz. %	97.13%	94.57%	89.04%	84.35%	81.59%	92.64%	100.00%	-
PBT	81,161	84,750	79,455	74,406	64,818	86,784	104,384	-15.48%
YoY %	-4.23%	6.66%	6.79%	14.79%	-25.31%	-16.86%	-	-
Horiz. %	77.75%	81.19%	76.12%	71.28%	62.10%	83.14%	100.00%	-
Tax	-20,211	-21,385	-19,930	-16,620	-13,540	-19,070	-22,821	-7.79%
YoY %	5.49%	-7.30%	-19.92%	-22.75%	29.00%	16.44%	-	-
Horiz. %	88.56%	93.71%	87.33%	72.83%	59.33%	83.56%	100.00%	-
NP	60,950	63,365	59,525	57,786	51,278	67,714	81,563	-17.69%
YoY %	-3.81%	6.45%	3.01%	12.69%	-24.27%	-16.98%	-	-
Horiz. %	74.73%	77.69%	72.98%	70.85%	62.87%	83.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,433	52,644	48,138	45,296	38,645	53,225	65,375	-14.81%
YoY %	-2.30%	9.36%	6.27%	17.21%	-27.39%	-18.59%	-	-
Horiz. %	78.67%	80.53%	73.63%	69.29%	59.11%	81.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.90%	25.23%	25.08%	22.34%	20.89%	21.97%	21.86%	-
YoY %	-1.31%	0.60%	12.26%	6.94%	-4.92%	0.50%	-	-
Horiz. %	113.91%	115.42%	114.73%	102.20%	95.56%	100.50%	100.00%	-
Total Cost	431,585	416,192	392,008	369,935	362,434	402,061	425,522	0.95%
YoY %	3.70%	6.17%	5.97%	2.07%	-9.86%	-5.51%	-	-
Horiz. %	101.42%	97.81%	92.12%	86.94%	85.17%	94.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	429,618	435,123	422,365	422,038	406,168	398,793	389,851	6.70%
YoY %	-1.27%	3.02%	0.08%	3.91%	1.85%	2.29%	-	-
Horiz. %	110.20%	111.61%	108.34%	108.26%	104.19%	102.29%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Dividend
Div	33,466	30,356	30,356	21,190	21,190	79,906	79,906	-44.11%
YoY %	10.25%	0.00%	43.26%	0.00%	-73.48%	0.00%	-	-
Horiz. %	41.88%	37.99%	37.99%	26.52%	26.52%	100.00%	100.00%	-
Div Payout %	65.07%	57.66%	63.06%	46.78%	54.83%	150.13%	122.23%	-
YoY %	12.85%	-8.56%	34.80%	-14.68%	-63.48%	22.83%	-	-
Horiz. %	53.24%	47.17%	51.59%	38.27%	44.86%	122.83%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Equity
Net Worth	429,618	435,123	422,365	422,038	406,168	398,793	389,851	6.70%
YoY %	-1.27%	3.02%	0.08%	3.91%	1.85%	2.29%	-	-
Horiz. %	110.20%	111.61%	108.34%	108.26%	104.19%	102.29%	100.00%	-
NOSH	304,693	304,282	303,860	303,624	303,110	302,116	302,210	0.54%
YoY %	0.14%	0.14%	0.08%	0.17%	0.33%	-0.03%	-	-
Horiz. %	100.82%	100.69%	100.55%	100.47%	100.30%	99.97%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Ratio Analysis
NP Margin	12.37%	13.21%	13.18%	13.51%	12.39%	14.41%	16.08%	-
YoY %	-6.36%	0.23%	-2.44%	9.04%	-14.02%	-10.39%	-	-
Horiz. %	76.93%	82.15%	81.97%	84.02%	77.05%	89.61%	100.00%	-
ROE	11.97%	12.10%	11.40%	10.73%	9.51%	13.35%	16.77%	-
YoY %	-1.07%	6.14%	6.24%	12.83%	-28.76%	-20.39%	-	-
Horiz. %	71.38%	72.15%	67.98%	63.98%	56.71%	79.61%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Per Share
RPS	161.65	157.60	148.60	140.87	136.49	155.49	167.79	-2.46%
YoY %	2.57%	6.06%	5.49%	3.21%	-12.22%	-7.33%	-	-
Horiz. %	96.34%	93.93%	88.56%	83.96%	81.35%	92.67%	100.00%	-
EPS	16.88	17.30	15.84	14.92	12.75	17.62	21.63	-15.27%
YoY %	-2.43%	9.22%	6.17%	17.02%	-27.64%	-18.54%	-	-
Horiz. %	78.04%	79.98%	73.23%	68.98%	58.95%	81.46%	100.00%	-
DPS	11.00	10.00	10.00	7.00	7.00	26.45	26.44	-44.35%
YoY %	10.00%	0.00%	42.86%	0.00%	-73.53%	0.04%	-	-
Horiz. %	41.60%	37.82%	37.82%	26.48%	26.48%	100.04%	100.00%	-
NAPS	1.41	1.43	1.39	1.39	1.34	1.32	1.29	6.12%
YoY %	-1.40%	2.88%	0.00%	3.73%	1.52%	2.33%	-	-
Horiz. %	109.30%	110.85%	107.75%	107.75%	103.88%	102.33%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 303,624
RPS	50.45	49.12	46.25	43.81	42.37	48.12	51.94	-1.92%
YoY %	2.71%	6.21%	5.57%	3.40%	-11.95%	-7.35%	-	-
Horiz. %	97.13%	94.57%	89.05%	84.35%	81.57%	92.65%	100.00%	-
EPS	5.27	5.39	4.93	4.64	3.96	5.45	6.70	-14.82%
YoY %	-2.23%	9.33%	6.25%	17.17%	-27.34%	-18.66%	-	-
Horiz. %	78.66%	80.45%	73.58%	69.25%	59.10%	81.34%	100.00%	-
DPS	3.43	3.11	3.11	2.17	2.17	8.18	8.18	-44.06%
YoY %	10.29%	0.00%	43.32%	0.00%	-73.47%	0.00%	-	-
Horiz. %	41.93%	38.02%	38.02%	26.53%	26.53%	100.00%	100.00%	-
NAPS	0.44	0.4457	0.4326	0.4323	0.416	0.4085	0.3993	6.70%
YoY %	-1.28%	3.03%	0.07%	3.92%	1.84%	2.30%	-	-
Horiz. %	110.19%	111.62%	108.34%	108.26%	104.18%	102.30%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	30/04/10	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	-
Price	2.06	2.06	2.05	1.88	1.95	1.94	1.60	-
P/RPS	1.27	1.31	1.38	1.33	1.43	1.25	0.95	21.41%
YoY %	-3.05%	-5.07%	3.76%	-6.99%	14.40%	31.58%	-	-
Horiz. %	133.68%	137.89%	145.26%	140.00%	150.53%	131.58%	100.00%	-
P/EPS	12.20	11.91	12.94	12.60	15.29	11.01	7.40	39.68%
YoY %	2.43%	-7.96%	2.70%	-17.59%	38.87%	48.78%	-	-
Horiz. %	164.86%	160.95%	174.86%	170.27%	206.62%	148.78%	100.00%	-
EY	8.19	8.40	7.73	7.94	6.54	9.08	13.52	-28.47%
YoY %	-2.50%	8.67%	-2.64%	21.41%	-27.97%	-32.84%	-	-
Horiz. %	60.58%	62.13%	57.17%	58.73%	48.37%	67.16%	100.00%	-
DY	5.34	4.85	4.88	3.72	3.59	13.63	16.53	-53.01%
YoY %	10.10%	-0.61%	31.18%	3.62%	-73.66%	-17.54%	-	-
Horiz. %	32.30%	29.34%	29.52%	22.50%	21.72%	82.46%	100.00%	-
P/NAPS	1.46	1.44	1.47	1.35	1.46	1.47	1.24	11.53%
YoY %	1.39%	-2.04%	8.89%	-7.53%	-0.68%	18.55%	-	-
Horiz. %	117.74%	116.13%	118.55%	108.87%	117.74%	118.55%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Price Multiplier on Announcement Date
Date	28/09/10	29/06/10	30/03/10	23/12/09	11/11/09	30/06/09	31/03/09	-
Price	2.11	1.92	2.14	1.99	1.93	1.98	1.73	-
P/RPS	1.31	1.22	1.44	1.41	1.41	1.27	1.03	17.43%
YoY %	7.38%	-15.28%	2.13%	0.00%	11.02%	23.30%	-	-
Horiz. %	127.18%	118.45%	139.81%	136.89%	136.89%	123.30%	100.00%	-
P/EPS	12.50	11.10	13.51	13.34	15.14	11.24	8.00	34.76%
YoY %	12.61%	-17.84%	1.27%	-11.89%	34.70%	40.50%	-	-
Horiz. %	156.25%	138.75%	168.88%	166.75%	189.25%	140.50%	100.00%	-
EY	8.00	9.01	7.40	7.50	6.61	8.90	12.50	-25.79%
YoY %	-11.21%	21.76%	-1.33%	13.46%	-25.73%	-28.80%	-	-
Horiz. %	64.00%	72.08%	59.20%	60.00%	52.88%	71.20%	100.00%	-
DY	5.21	5.21	4.67	3.52	3.63	13.36	15.28	-51.28%
YoY %	0.00%	11.56%	32.67%	-3.03%	-72.83%	-12.57%	-	-
Horiz. %	34.10%	34.10%	30.56%	23.04%	23.76%	87.43%	100.00%	-
P/NAPS	1.50	1.34	1.54	1.43	1.44	1.50	1.34	7.83%
YoY %	11.94%	-12.99%	7.69%	-0.69%	-4.00%	11.94%	-	-
Horiz. %	111.94%	100.00%	114.93%	106.72%	107.46%	111.94%	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

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:50:00

EMA 5

5 Mins

BUY

2024-06-28 16:40:00

EMA 5

5 Mins

SELL

2024-06-28 16:30:00

OBV

5 Mins

BUY

2024-06-28 15:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-28 15:40:00

TURTLE SYSTEM 20

10 Mins

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

937

HLIND

HONG LEONG INDUSTRIES BHD

917

JCY

JCY INTERNATIONAL BERHAD

635

DNEX

DAGANG NEXCHANGE BERHAD

613

GENTING

GENTING BHD

588

YTLPOWR

YTL POWER INTERNATIONAL BHD

552

MAYBANK

MALAYAN BANKING BHD

491

MYEG

MY E.G. SERVICES BHD

482

SAPNRG

SAPURA ENERGY BERHAD

466

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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