[KMLOONG] YoY Cumulative Quarter Result on 31-Jul-2014 [#2]

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Cumulative Result
Revenue	516,108	388,502	376,234	414,265	279,341	312,246	402,678	4.21%
YoY %	32.85%	3.26%	-9.18%	48.30%	-10.54%	-22.46%	-	-
Horiz. %	128.17%	96.48%	93.43%	102.88%	69.37%	77.54%	100.00%	-
PBT	84,946	44,642	55,509	73,860	40,584	50,822	89,043	-0.78%
YoY %	90.28%	-19.58%	-24.85%	81.99%	-20.14%	-42.92%	-	-
Horiz. %	95.40%	50.14%	62.34%	82.95%	45.58%	57.08%	100.00%	-
Tax	-19,724	-10,499	-12,892	-17,962	-10,208	-12,530	-21,339	-1.30%
YoY %	-87.87%	18.56%	28.23%	-75.96%	18.53%	41.28%	-	-
Horiz. %	92.43%	49.20%	60.42%	84.17%	47.84%	58.72%	100.00%	-
NP	65,222	34,143	42,617	55,898	30,376	38,292	67,704	-0.61%
YoY %	91.03%	-19.88%	-23.76%	84.02%	-20.67%	-43.44%	-	-
Horiz. %	96.33%	50.43%	62.95%	82.56%	44.87%	56.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,849	29,452	37,129	46,476	25,491	31,072	53,198	-0.42%
YoY %	76.05%	-20.68%	-20.11%	82.32%	-17.96%	-41.59%	-	-
Horiz. %	97.46%	55.36%	69.79%	87.36%	47.92%	58.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.22%	23.52%	23.23%	24.32%	25.15%	24.65%	23.96%	-
YoY %	-1.28%	1.25%	-4.48%	-3.30%	2.03%	2.88%	-	-
Horiz. %	96.91%	98.16%	96.95%	101.50%	104.97%	102.88%	100.00%	-
Total Cost	450,886	354,359	333,617	358,367	248,965	273,954	334,974	5.07%
YoY %	27.24%	6.22%	-6.91%	43.94%	-9.12%	-18.22%	-	-
Horiz. %	134.60%	105.79%	99.59%	106.98%	74.32%	81.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	619,291	591,530	566,427	566,252	521,547	507,611	480,004	4.33%
YoY %	4.69%	4.43%	0.03%	8.57%	2.75%	5.75%	-	-
Horiz. %	129.02%	123.23%	118.00%	117.97%	108.65%	105.75%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Dividend
Div	28,008	21,793	52,908	21,659	15,430	15,382	18,344	7.30%
YoY %	28.52%	-58.81%	144.28%	40.37%	0.31%	-16.15%	-	-
Horiz. %	152.68%	118.80%	288.42%	118.07%	84.11%	83.85%	100.00%	-
Div Payout %	54.02%	74.00%	142.50%	46.60%	60.53%	49.50%	34.48%	-
YoY %	-27.00%	-48.07%	205.79%	-23.01%	22.28%	43.56%	-	-
Horiz. %	156.67%	214.62%	413.28%	135.15%	175.55%	143.56%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Equity
Net Worth	619,291	591,530	566,427	566,252	521,547	507,611	480,004	4.33%
YoY %	4.69%	4.43%	0.03%	8.57%	2.75%	5.75%	-	-
Horiz. %	129.02%	123.23%	118.00%	117.97%	108.65%	105.75%	100.00%	-
NOSH	311,803	311,331	311,223	309,427	308,607	307,643	305,735	0.32%
YoY %	0.15%	0.03%	0.58%	0.27%	0.31%	0.62%	-	-
Horiz. %	101.98%	101.83%	101.80%	101.21%	100.94%	100.62%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Ratio Analysis
NP Margin	12.64%	8.79%	11.33%	13.49%	10.87%	12.26%	16.81%	-
YoY %	43.80%	-22.42%	-16.01%	24.10%	-11.34%	-27.07%	-	-
Horiz. %	75.19%	52.29%	67.40%	80.25%	64.66%	72.93%	100.00%	-
ROE	8.37%	4.98%	6.55%	8.21%	4.89%	6.12%	11.08%	-
YoY %	68.07%	-23.97%	-20.22%	67.89%	-20.10%	-44.77%	-	-
Horiz. %	75.54%	44.95%	59.12%	74.10%	44.13%	55.23%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Per Share
RPS	165.84	124.79	120.89	133.88	90.52	101.50	131.71	3.91%
YoY %	32.90%	3.23%	-9.70%	47.90%	-10.82%	-22.94%	-	-
Horiz. %	125.91%	94.75%	91.78%	101.65%	68.73%	77.06%	100.00%	-
EPS	16.66	9.46	11.93	15.02	8.26	10.10	17.40	-0.72%
YoY %	76.11%	-20.70%	-20.57%	81.84%	-18.22%	-41.95%	-	-
Horiz. %	95.75%	54.37%	68.56%	86.32%	47.47%	58.05%	100.00%	-
DPS	9.00	7.00	17.00	7.00	5.00	5.00	6.00	6.98%
YoY %	28.57%	-58.82%	142.86%	40.00%	0.00%	-16.67%	-	-
Horiz. %	150.00%	116.67%	283.33%	116.67%	83.33%	83.33%	100.00%	-
NAPS	1.99	1.90	1.82	1.83	1.69	1.65	1.57	4.02%
YoY %	4.74%	4.40%	-0.55%	8.28%	2.42%	5.10%	-	-
Horiz. %	126.75%	121.02%	115.92%	116.56%	107.64%	105.10%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Adjusted Per Share Value based on latest NOSH - 309,658
RPS	52.86	39.79	38.54	42.43	28.61	31.98	41.24	4.22%
YoY %	32.85%	3.24%	-9.17%	48.30%	-10.54%	-22.45%	-	-
Horiz. %	128.18%	96.48%	93.45%	102.89%	69.37%	77.55%	100.00%	-
EPS	5.31	3.02	3.80	4.76	2.61	3.18	5.45	-0.43%
YoY %	75.83%	-20.53%	-20.17%	82.38%	-17.92%	-41.65%	-	-
Horiz. %	97.43%	55.41%	69.72%	87.34%	47.89%	58.35%	100.00%	-
DPS	2.87	2.23	5.42	2.22	1.58	1.58	1.88	7.29%
YoY %	28.70%	-58.86%	144.14%	40.51%	0.00%	-15.96%	-	-
Horiz. %	152.66%	118.62%	288.30%	118.09%	84.04%	84.04%	100.00%	-
NAPS	0.6343	0.6059	0.5802	0.58	0.5342	0.5199	0.4916	4.33%
YoY %	4.69%	4.43%	0.03%	8.57%	2.75%	5.76%	-	-
Horiz. %	129.03%	123.25%	118.02%	117.98%	108.67%	105.76%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	-
Price	4.00	3.30	2.95	2.98	2.42	2.64	2.25	-
P/RPS	2.41	2.64	2.44	2.23	2.67	2.60	1.71	5.88%
YoY %	-8.71%	8.20%	9.42%	-16.48%	2.69%	52.05%	-	-
Horiz. %	140.94%	154.39%	142.69%	130.41%	156.14%	152.05%	100.00%	-
P/EPS	24.01	34.88	24.73	19.84	29.30	26.14	12.93	10.85%
YoY %	-31.16%	41.04%	24.65%	-32.29%	12.09%	102.17%	-	-
Horiz. %	185.69%	269.76%	191.26%	153.44%	226.60%	202.17%	100.00%	-
EY	4.17	2.87	4.04	5.04	3.41	3.83	7.73	-9.76%
YoY %	45.30%	-28.96%	-19.84%	47.80%	-10.97%	-50.45%	-	-
Horiz. %	53.95%	37.13%	52.26%	65.20%	44.11%	49.55%	100.00%	-
DY	2.25	2.12	5.76	2.35	2.07	1.89	2.67	-2.80%
YoY %	6.13%	-63.19%	145.11%	13.53%	9.52%	-29.21%	-	-
Horiz. %	84.27%	79.40%	215.73%	88.01%	77.53%	70.79%	100.00%	-
P/NAPS	2.01	1.74	1.62	1.63	1.43	1.60	1.43	5.83%
YoY %	15.52%	7.41%	-0.61%	13.99%	-10.63%	11.89%	-	-
Horiz. %	140.56%	121.68%	113.29%	113.99%	100.00%	111.89%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Announcement Date
Date	28/09/17	29/09/16	29/09/15	29/09/14	27/09/13	28/09/12	30/09/11	-
Price	3.96	3.28	2.62	2.78	2.35	2.38	1.96	-
P/RPS	2.39	2.63	2.17	2.08	2.60	2.34	1.49	8.18%
YoY %	-9.13%	21.20%	4.33%	-20.00%	11.11%	57.05%	-	-
Horiz. %	160.40%	176.51%	145.64%	139.60%	174.50%	157.05%	100.00%	-
P/EPS	23.77	34.67	21.96	18.51	28.45	23.56	11.26	13.24%
YoY %	-31.44%	57.88%	18.64%	-34.94%	20.76%	109.24%	-	-
Horiz. %	211.10%	307.90%	195.03%	164.39%	252.66%	209.24%	100.00%	-
EY	4.21	2.88	4.55	5.40	3.51	4.24	8.88	-11.68%
YoY %	46.18%	-36.70%	-15.74%	53.85%	-17.22%	-52.25%	-	-
Horiz. %	47.41%	32.43%	51.24%	60.81%	39.53%	47.75%	100.00%	-
DY	2.27	2.13	6.49	2.52	2.13	2.10	3.06	-4.85%
YoY %	6.57%	-67.18%	157.54%	18.31%	1.43%	-31.37%	-	-
Horiz. %	74.18%	69.61%	212.09%	82.35%	69.61%	68.63%	100.00%	-
P/NAPS	1.99	1.73	1.44	1.52	1.39	1.44	1.25	8.05%
YoY %	15.03%	20.14%	-5.26%	9.35%	-3.47%	15.20%	-	-
Horiz. %	159.20%	138.40%	115.20%	121.60%	111.20%	115.20%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:50:00

ADX

5 Mins

SELL

2024-06-26 16:40:00

ADX

5 Mins

BUY

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

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

657

DNEX

DAGANG NEXCHANGE BERHAD

641

PTRANS

PERAK TRANSIT BERHAD

634

NOTION

NOTION VTEC BHD

630

HLIND

HONG LEONG INDUSTRIES BHD

608

MPI

MALAYSIAN PACIFIC INDUSTRIES

572

SNS

SNS NETWORK TECHNOLOGY BERHAD

441

GENTING

GENTING BHD

413

PBBANK

PUBLIC BANK BHD

410

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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