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

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Annualized Quarter Result
Revenue	893,554	1,032,216	777,004	752,468	828,530	558,682	624,492	6.15%
YoY %	-13.43%	32.85%	3.26%	-9.18%	48.30%	-10.54%	-	-
Horiz. %	143.08%	165.29%	124.42%	120.49%	132.67%	89.46%	100.00%	-
PBT	102,658	169,892	89,284	111,018	147,720	81,168	101,644	0.16%
YoY %	-39.57%	90.28%	-19.58%	-24.85%	81.99%	-20.14%	-	-
Horiz. %	101.00%	167.14%	87.84%	109.22%	145.33%	79.86%	100.00%	-
Tax	-24,724	-39,448	-20,998	-25,784	-35,924	-20,416	-25,060	-0.22%
YoY %	37.33%	-87.87%	18.56%	28.23%	-75.96%	18.53%	-	-
Horiz. %	98.66%	157.41%	83.79%	102.89%	143.35%	81.47%	100.00%	-
NP	77,934	130,444	68,286	85,234	111,796	60,752	76,584	0.29%
YoY %	-40.25%	91.03%	-19.88%	-23.76%	84.02%	-20.67%	-	-
Horiz. %	101.76%	170.33%	89.16%	111.29%	145.98%	79.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,282	103,698	58,904	74,258	92,952	50,982	62,144	0.56%
YoY %	-38.01%	76.05%	-20.68%	-20.11%	82.32%	-17.96%	-	-
Horiz. %	103.44%	166.87%	94.79%	119.49%	149.58%	82.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.08%	23.22%	23.52%	23.23%	24.32%	25.15%	24.65%	-
YoY %	3.70%	-1.28%	1.25%	-4.48%	-3.30%	2.03%	-	-
Horiz. %	97.69%	94.20%	95.42%	94.24%	98.66%	102.03%	100.00%	-
Total Cost	815,620	901,772	708,718	667,234	716,734	497,930	547,908	6.85%
YoY %	-9.55%	27.24%	6.22%	-6.91%	43.94%	-9.12%	-	-
Horiz. %	148.86%	164.58%	129.35%	121.78%	130.81%	90.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	746,884	619,291	591,530	566,427	566,252	521,547	507,611	6.64%
YoY %	20.60%	4.69%	4.43%	0.03%	8.57%	2.75%	-	-
Horiz. %	147.14%	122.00%	116.53%	111.59%	111.55%	102.75%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Dividend
Div	56,016	56,016	43,586	105,816	43,319	30,860	30,764	10.49%
YoY %	0.00%	28.52%	-58.81%	144.27%	40.37%	0.31%	-	-
Horiz. %	182.08%	182.08%	141.68%	343.96%	140.81%	100.31%	100.00%	-
Div Payout %	87.14%	54.02%	74.00%	142.50%	46.60%	60.53%	49.50%	-
YoY %	61.31%	-27.00%	-48.07%	205.79%	-23.01%	22.28%	-	-
Horiz. %	176.04%	109.13%	149.49%	287.88%	94.14%	122.28%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Equity
Net Worth	746,884	619,291	591,530	566,427	566,252	521,547	507,611	6.64%
YoY %	20.60%	4.69%	4.43%	0.03%	8.57%	2.75%	-	-
Horiz. %	147.14%	122.00%	116.53%	111.59%	111.55%	102.75%	100.00%	-
NOSH	935,412	311,803	311,331	311,223	309,427	308,607	307,643	20.35%
YoY %	200.00%	0.15%	0.03%	0.58%	0.27%	0.31%	-	-
Horiz. %	304.06%	101.35%	101.20%	101.16%	100.58%	100.31%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Ratio Analysis
NP Margin	8.72%	12.64%	8.79%	11.33%	13.49%	10.87%	12.26%	-
YoY %	-31.01%	43.80%	-22.42%	-16.01%	24.10%	-11.34%	-	-
Horiz. %	71.13%	103.10%	71.70%	92.41%	110.03%	88.66%	100.00%	-
ROE	8.61%	16.74%	9.96%	13.11%	16.42%	9.78%	12.24%	-
YoY %	-48.57%	68.07%	-24.03%	-20.16%	67.89%	-20.10%	-	-
Horiz. %	70.34%	136.76%	81.37%	107.11%	134.15%	79.90%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Per Share
RPS	95.71	331.69	249.57	241.78	267.76	181.03	202.99	-11.77%
YoY %	-71.14%	32.90%	3.22%	-9.70%	47.91%	-10.82%	-	-
Horiz. %	47.15%	163.40%	122.95%	119.11%	131.91%	89.18%	100.00%	-
EPS	6.88	33.32	18.92	23.86	30.04	16.52	20.20	-16.42%
YoY %	-79.35%	76.11%	-20.70%	-20.57%	81.84%	-18.22%	-	-
Horiz. %	34.06%	164.95%	93.66%	118.12%	148.71%	81.78%	100.00%	-
DPS	6.00	18.00	14.00	34.00	14.00	10.00	10.00	-8.15%
YoY %	-66.67%	28.57%	-58.82%	142.86%	40.00%	0.00%	-	-
Horiz. %	60.00%	180.00%	140.00%	340.00%	140.00%	100.00%	100.00%	-
NAPS	0.80	1.99	1.90	1.82	1.83	1.69	1.65	-11.36%
YoY %	-59.80%	4.74%	4.40%	-0.55%	8.28%	2.42%	-	-
Horiz. %	48.48%	120.61%	115.15%	110.30%	110.91%	102.42%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Adjusted Per Share Value based on latest NOSH - 311,281
RPS	91.52	105.72	79.58	77.07	84.86	57.22	63.96	6.15%
YoY %	-13.43%	32.85%	3.26%	-9.18%	48.30%	-10.54%	-	-
Horiz. %	143.09%	165.29%	124.42%	120.50%	132.68%	89.46%	100.00%	-
EPS	6.58	10.62	6.03	7.61	9.52	5.22	6.37	0.54%
YoY %	-38.04%	76.12%	-20.76%	-20.06%	82.38%	-18.05%	-	-
Horiz. %	103.30%	166.72%	94.66%	119.47%	149.45%	81.95%	100.00%	-
DPS	5.74	5.74	4.46	10.84	4.44	3.16	3.15	10.51%
YoY %	0.00%	28.70%	-58.86%	144.14%	40.51%	0.32%	-	-
Horiz. %	182.22%	182.22%	141.59%	344.13%	140.95%	100.32%	100.00%	-
NAPS	0.765	0.6343	0.6059	0.5802	0.58	0.5342	0.5199	6.64%
YoY %	20.61%	4.69%	4.43%	0.03%	8.57%	2.75%	-	-
Horiz. %	147.14%	122.00%	116.54%	111.60%	111.56%	102.75%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	-
Price	1.39	4.00	3.30	2.95	2.98	2.42	2.64	-
P/RPS	1.45	1.21	1.32	1.22	1.11	1.34	1.30	1.83%
YoY %	19.83%	-8.33%	8.20%	9.91%	-17.16%	3.08%	-	-
Horiz. %	111.54%	93.08%	101.54%	93.85%	85.38%	103.08%	100.00%	-
P/EPS	20.19	12.00	17.44	12.36	9.92	14.65	13.07	7.51%
YoY %	68.25%	-31.19%	41.10%	24.60%	-32.29%	12.09%	-	-
Horiz. %	154.48%	91.81%	133.44%	94.57%	75.90%	112.09%	100.00%	-
EY	4.95	8.33	5.73	8.09	10.08	6.83	7.65	-6.99%
YoY %	-40.58%	45.38%	-29.17%	-19.74%	47.58%	-10.72%	-	-
Horiz. %	64.71%	108.89%	74.90%	105.75%	131.76%	89.28%	100.00%	-
DY	4.32	4.50	4.24	11.53	4.70	4.13	3.79	2.20%
YoY %	-4.00%	6.13%	-63.23%	145.32%	13.80%	8.97%	-	-
Horiz. %	113.98%	118.73%	111.87%	304.22%	124.01%	108.97%	100.00%	-
P/NAPS	1.74	2.01	1.74	1.62	1.63	1.43	1.60	1.40%
YoY %	-13.43%	15.52%	7.41%	-0.61%	13.99%	-10.63%	-	-
Horiz. %	108.75%	125.62%	108.75%	101.25%	101.87%	89.38%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Price Multiplier on Announcement Date
Date	27/09/18	28/09/17	29/09/16	29/09/15	29/09/14	27/09/13	28/09/12	-
Price	1.31	3.96	3.28	2.62	2.78	2.35	2.38	-
P/RPS	1.37	1.19	1.31	1.08	1.04	1.30	1.17	2.66%
YoY %	15.13%	-9.16%	21.30%	3.85%	-20.00%	11.11%	-	-
Horiz. %	117.09%	101.71%	111.97%	92.31%	88.89%	111.11%	100.00%	-
P/EPS	19.03	11.88	17.34	10.98	9.25	14.23	11.78	8.31%
YoY %	60.19%	-31.49%	57.92%	18.70%	-35.00%	20.80%	-	-
Horiz. %	161.54%	100.85%	147.20%	93.21%	78.52%	120.80%	100.00%	-
EY	5.26	8.41	5.77	9.11	10.81	7.03	8.49	-7.66%
YoY %	-37.46%	45.75%	-36.66%	-15.73%	53.77%	-17.20%	-	-
Horiz. %	61.96%	99.06%	67.96%	107.30%	127.33%	82.80%	100.00%	-
DY	4.58	4.55	4.27	12.98	5.04	4.26	4.20	1.45%
YoY %	0.66%	6.56%	-67.10%	157.54%	18.31%	1.43%	-	-
Horiz. %	109.05%	108.33%	101.67%	309.05%	120.00%	101.43%	100.00%	-
P/NAPS	1.64	1.99	1.73	1.44	1.52	1.39	1.44	2.19%
YoY %	-17.59%	15.03%	20.14%	-5.26%	9.35%	-3.47%	-	-
Horiz. %	113.89%	138.19%	120.14%	100.00%	105.56%	96.53%	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 15:00:00

EMA 5

30 Mins

SELL

2024-06-26 14:50:00

EMA 5

10 Mins

SELL

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

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

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.185

-0.01

304,473,800

HSI-HU8

0.075

0.00

266,032,600

INGENIEU

0.065

0.00

225,597,200

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

152,072,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.065

0.00

99,578,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.73

+0.035

70,547,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

CHGP

2.68

+0.39

558,300

MPI

38.90

+0.30

98,400

PANAMY

20.26

+0.26

5,400

VSTECS

4.22

+0.22

2,118,600

DLADY

36.22

+0.20

10,600

HLFG

17.38

+0.18

153,400

YTLPOWR

4.84

+0.17

16,342,200

UTDPLT

24.10

+0.16

112,400

GREATEC

5.14

+0.15

546,300

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.50

-1.00

62,400

PENTA-C42

0.08

-0.26

200,000

KESM

6.94

-0.24

124,700

SUNCON-C16

0.115

-0.225

47,000

KLK

20.80

-0.18

634,100

PMETAL-C1G

0.105

-0.145

1,050,000

CARLSBG

18.64

-0.12

94,500

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

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