[KMLOONG] YoY Cumulative 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
Cumulative Result
Revenue	446,777	516,108	388,502	376,234	414,265	279,341	312,246	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	51,329	84,946	44,642	55,509	73,860	40,584	50,822	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	-12,362	-19,724	-10,499	-12,892	-17,962	-10,208	-12,530	-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	38,967	65,222	34,143	42,617	55,898	30,376	38,292	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	32,141	51,849	29,452	37,129	46,476	25,491	31,072	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	407,810	450,886	354,359	333,617	358,367	248,965	273,954	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	28,008	28,008	21,793	52,908	21,659	15,430	15,382	10.49%
YoY %	0.00%	28.52%	-58.81%	144.28%	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	4.30%	8.37%	4.98%	6.55%	8.21%	4.89%	6.12%	-
YoY %	-48.63%	68.07%	-23.97%	-20.22%	67.89%	-20.10%	-	-
Horiz. %	70.26%	136.76%	81.37%	107.03%	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	47.85	165.84	124.79	120.89	133.88	90.52	101.50	-11.77%
YoY %	-71.15%	32.90%	3.23%	-9.70%	47.90%	-10.82%	-	-
Horiz. %	47.14%	163.39%	122.95%	119.10%	131.90%	89.18%	100.00%	-
EPS	3.44	16.66	9.46	11.93	15.02	8.26	10.10	-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	3.00	9.00	7.00	17.00	7.00	5.00	5.00	-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	45.76	52.86	39.79	38.54	42.43	28.61	31.98	6.15%
YoY %	-13.43%	32.85%	3.24%	-9.17%	48.30%	-10.54%	-	-
Horiz. %	143.09%	165.29%	124.42%	120.51%	132.68%	89.46%	100.00%	-
EPS	3.29	5.31	3.02	3.80	4.76	2.61	3.18	0.56%
YoY %	-38.04%	75.83%	-20.53%	-20.17%	82.38%	-17.92%	-	-
Horiz. %	103.46%	166.98%	94.97%	119.50%	149.69%	82.08%	100.00%	-
DPS	2.87	2.87	2.23	5.42	2.22	1.58	1.58	10.45%
YoY %	0.00%	28.70%	-58.86%	144.14%	40.51%	0.00%	-	-
Horiz. %	181.65%	181.65%	141.14%	343.04%	140.51%	100.00%	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	2.90	2.41	2.64	2.44	2.23	2.67	2.60	1.83%
YoY %	20.33%	-8.71%	8.20%	9.42%	-16.48%	2.69%	-	-
Horiz. %	111.54%	92.69%	101.54%	93.85%	85.77%	102.69%	100.00%	-
P/EPS	40.38	24.01	34.88	24.73	19.84	29.30	26.14	7.51%
YoY %	68.18%	-31.16%	41.04%	24.65%	-32.29%	12.09%	-	-
Horiz. %	154.48%	91.85%	133.44%	94.61%	75.90%	112.09%	100.00%	-
EY	2.48	4.17	2.87	4.04	5.04	3.41	3.83	-6.98%
YoY %	-40.53%	45.30%	-28.96%	-19.84%	47.80%	-10.97%	-	-
Horiz. %	64.75%	108.88%	74.93%	105.48%	131.59%	89.03%	100.00%	-
DY	2.16	2.25	2.12	5.76	2.35	2.07	1.89	2.24%
YoY %	-4.00%	6.13%	-63.19%	145.11%	13.53%	9.52%	-	-
Horiz. %	114.29%	119.05%	112.17%	304.76%	124.34%	109.52%	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	2.74	2.39	2.63	2.17	2.08	2.60	2.34	2.66%
YoY %	14.64%	-9.13%	21.20%	4.33%	-20.00%	11.11%	-	-
Horiz. %	117.09%	102.14%	112.39%	92.74%	88.89%	111.11%	100.00%	-
P/EPS	38.05	23.77	34.67	21.96	18.51	28.45	23.56	8.31%
YoY %	60.08%	-31.44%	57.88%	18.64%	-34.94%	20.76%	-	-
Horiz. %	161.50%	100.89%	147.16%	93.21%	78.57%	120.76%	100.00%	-
EY	2.63	4.21	2.88	4.55	5.40	3.51	4.24	-7.64%
YoY %	-37.53%	46.18%	-36.70%	-15.74%	53.85%	-17.22%	-	-
Horiz. %	62.03%	99.29%	67.92%	107.31%	127.36%	82.78%	100.00%	-
DY	2.29	2.27	2.13	6.49	2.52	2.13	2.10	1.45%
YoY %	0.88%	6.57%	-67.18%	157.54%	18.31%	1.43%	-	-
Horiz. %	109.05%	108.10%	101.43%	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 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

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

304,273,800

HSI-HU8

0.075

0.00

266,032,300

INGENIEU

0.06

-0.005

224,228,800

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

151,203,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

99,536,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.73

+0.035

68,964,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.90

+0.30

87,300

CHGP

2.55

+0.26

267,600

PANAMY

20.26

+0.26

5,300

VSTECS

4.23

+0.23

2,059,500

DLADY

36.24

+0.22

5,400

YTLPOWR

4.85

+0.18

15,629,000

HLFG

17.38

+0.18

127,700

AJI

15.38

+0.18

110,300

GREATEC

5.14

+0.15

455,400

MBMR

5.35

+0.15

409,200

More gainer Stocks

NESTLE

121.30

-1.20

60,100

KLK

20.70

-0.28

549,400

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

110,600

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

CARLSBG

18.66

-0.10

78,800

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