[KMLOONG] YoY Quarter Result on 31-Jan-2015 [#4]

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Quarter Result
Revenue	269,839	255,991	172,375	181,252	197,329	164,030	177,329	7.24%
YoY %	5.41%	48.51%	-4.90%	-8.15%	20.30%	-7.50%	-	-
Horiz. %	152.17%	144.36%	97.21%	102.21%	111.28%	92.50%	100.00%	-
PBT	33,193	29,191	14,459	21,749	31,271	27,587	35,704	-1.20%
YoY %	13.71%	101.89%	-33.52%	-30.45%	13.35%	-22.73%	-	-
Horiz. %	92.97%	81.76%	40.50%	60.91%	87.58%	77.27%	100.00%	-
Tax	-7,361	-6,691	140	-4,509	-6,650	-9,492	-8,094	-1.56%
YoY %	-10.01%	-4,879.29%	103.10%	32.20%	29.94%	-17.27%	-	-
Horiz. %	90.94%	82.67%	-1.73%	55.71%	82.16%	117.27%	100.00%	-
NP	25,832	22,500	14,599	17,240	24,621	18,095	27,610	-1.10%
YoY %	14.81%	54.12%	-15.32%	-29.98%	36.07%	-34.46%	-	-
Horiz. %	93.56%	81.49%	52.88%	62.44%	89.17%	65.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,295	16,559	12,360	13,647	19,836	14,051	19,783	-0.41%
YoY %	16.52%	33.97%	-9.43%	-31.20%	41.17%	-28.97%	-	-
Horiz. %	97.53%	83.70%	62.48%	68.98%	100.27%	71.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.18%	22.92%	-0.97%	20.73%	21.27%	34.41%	22.67%	-
YoY %	-3.23%	2,462.89%	-104.68%	-2.54%	-38.19%	51.79%	-	-
Horiz. %	97.84%	101.10%	-4.28%	91.44%	93.82%	151.79%	100.00%	-
Total Cost	244,007	233,491	157,776	164,012	172,708	145,935	149,719	8.47%
YoY %	4.50%	47.99%	-3.80%	-5.04%	18.35%	-2.53%	-	-
Horiz. %	162.98%	155.95%	105.38%	109.55%	115.35%	97.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	606,843	594,395	579,270	577,820	543,062	518,300	508,362	2.99%
YoY %	2.09%	2.61%	0.25%	6.40%	4.78%	1.95%	-	-
Horiz. %	119.37%	116.92%	113.95%	113.66%	106.83%	101.95%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Dividend
Div	28,008	24,896	18,686	18,639	24,684	21,595	30,624	-1.47%
YoY %	12.50%	33.23%	0.25%	-24.49%	14.30%	-29.48%	-	-
Horiz. %	91.46%	81.30%	61.02%	60.86%	80.60%	70.52%	100.00%	-
Div Payout %	145.16%	150.35%	151.18%	136.58%	124.44%	153.70%	154.80%	-
YoY %	-3.45%	-0.55%	10.69%	9.76%	-19.04%	-0.71%	-	-
Horiz. %	93.77%	97.13%	97.66%	88.23%	80.39%	99.29%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Equity
Net Worth	606,843	594,395	579,270	577,820	543,062	518,300	508,362	2.99%
YoY %	2.09%	2.61%	0.25%	6.40%	4.78%	1.95%	-	-
Horiz. %	119.37%	116.92%	113.95%	113.66%	106.83%	101.95%	100.00%	-
NOSH	311,803	311,803	311,435	310,656	308,558	308,512	306,242	0.30%
YoY %	0.00%	0.12%	0.25%	0.68%	0.01%	0.74%	-	-
Horiz. %	101.82%	101.82%	101.70%	101.44%	100.76%	100.74%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Ratio Analysis
NP Margin	9.57%	8.79%	8.47%	9.51%	12.48%	11.03%	15.57%	-
YoY %	8.87%	3.78%	-10.94%	-23.80%	13.15%	-29.16%	-	-
Horiz. %	61.46%	56.45%	54.40%	61.08%	80.15%	70.84%	100.00%	-
ROE	3.18%	2.79%	2.13%	2.36%	3.65%	2.71%	3.89%	-
YoY %	13.98%	30.99%	-9.75%	-35.34%	34.69%	-30.33%	-	-
Horiz. %	81.75%	71.72%	54.76%	60.67%	93.83%	69.67%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Per Share
RPS	86.71	82.26	55.35	58.34	63.95	53.17	57.90	6.95%
YoY %	5.41%	48.62%	-5.13%	-8.77%	20.27%	-8.17%	-	-
Horiz. %	149.76%	142.07%	95.60%	100.76%	110.45%	91.83%	100.00%	-
EPS	6.20	5.32	3.97	4.40	6.42	4.55	6.46	-0.68%
YoY %	16.54%	34.01%	-9.77%	-31.46%	41.10%	-29.57%	-	-
Horiz. %	95.98%	82.35%	61.46%	68.11%	99.38%	70.43%	100.00%	-
DPS	9.00	8.00	6.00	6.00	8.00	7.00	10.00	-1.73%
YoY %	12.50%	33.33%	0.00%	-25.00%	14.29%	-30.00%	-	-
Horiz. %	90.00%	80.00%	60.00%	60.00%	80.00%	70.00%	100.00%	-
NAPS	1.95	1.91	1.86	1.86	1.76	1.68	1.66	2.71%
YoY %	2.09%	2.69%	0.00%	5.68%	4.76%	1.20%	-	-
Horiz. %	117.47%	115.06%	112.05%	112.05%	106.02%	101.20%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Adjusted Per Share Value based on latest NOSH - 310,656
RPS	27.64	26.22	17.66	18.56	20.21	16.80	18.16	7.24%
YoY %	5.42%	48.47%	-4.85%	-8.16%	20.30%	-7.49%	-	-
Horiz. %	152.20%	144.38%	97.25%	102.20%	111.29%	92.51%	100.00%	-
EPS	1.98	1.70	1.27	1.40	2.03	1.44	2.03	-0.41%
YoY %	16.47%	33.86%	-9.29%	-31.03%	40.97%	-29.06%	-	-
Horiz. %	97.54%	83.74%	62.56%	68.97%	100.00%	70.94%	100.00%	-
DPS	2.87	2.55	1.91	1.91	2.53	2.21	3.14	-1.48%
YoY %	12.55%	33.51%	0.00%	-24.51%	14.48%	-29.62%	-	-
Horiz. %	91.40%	81.21%	60.83%	60.83%	80.57%	70.38%	100.00%	-
NAPS	0.6216	0.6088	0.5933	0.5918	0.5562	0.5309	0.5207	2.99%
YoY %	2.10%	2.61%	0.25%	6.40%	4.77%	1.96%	-	-
Horiz. %	119.38%	116.92%	113.94%	113.65%	106.82%	101.96%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	-
Price	4.18	3.43	3.04	2.76	2.58	2.21	2.50	-
P/RPS	4.82	4.17	5.49	4.73	4.03	4.16	4.32	1.84%
YoY %	15.59%	-24.04%	16.07%	17.37%	-3.12%	-3.70%	-	-
Horiz. %	111.57%	96.53%	127.08%	109.49%	93.29%	96.30%	100.00%	-
P/EPS	67.42	64.46	76.60	62.83	40.13	48.52	38.70	9.68%
YoY %	4.59%	-15.85%	21.92%	56.57%	-17.29%	25.37%	-	-
Horiz. %	174.21%	166.56%	197.93%	162.35%	103.70%	125.37%	100.00%	-
EY	1.48	1.55	1.31	1.59	2.49	2.06	2.58	-8.83%
YoY %	-4.52%	18.32%	-17.61%	-36.14%	20.87%	-20.16%	-	-
Horiz. %	57.36%	60.08%	50.78%	61.63%	96.51%	79.84%	100.00%	-
DY	2.15	2.33	1.97	2.17	3.10	3.17	4.00	-9.82%
YoY %	-7.73%	18.27%	-9.22%	-30.00%	-2.21%	-20.75%	-	-
Horiz. %	53.75%	58.25%	49.25%	54.25%	77.50%	79.25%	100.00%	-
P/NAPS	2.14	1.80	1.63	1.48	1.47	1.32	1.51	5.97%
YoY %	18.89%	10.43%	10.14%	0.68%	11.36%	-12.58%	-	-
Horiz. %	141.72%	119.21%	107.95%	98.01%	97.35%	87.42%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Announcement Date
Date	28/03/18	29/03/17	29/03/16	26/03/15	27/03/14	28/03/13	30/03/12	-
Price	4.20	3.77	3.54	2.80	2.75	2.21	2.68	-
P/RPS	4.84	4.58	6.40	4.80	4.30	4.16	4.63	0.74%
YoY %	5.68%	-28.44%	33.33%	11.63%	3.37%	-10.15%	-	-
Horiz. %	104.54%	98.92%	138.23%	103.67%	92.87%	89.85%	100.00%	-
P/EPS	67.74	70.85	89.20	63.74	42.78	48.52	41.49	8.50%
YoY %	-4.39%	-20.57%	39.94%	48.99%	-11.83%	16.94%	-	-
Horiz. %	163.27%	170.76%	214.99%	153.63%	103.11%	116.94%	100.00%	-
EY	1.48	1.41	1.12	1.57	2.34	2.06	2.41	-7.79%
YoY %	4.96%	25.89%	-28.66%	-32.91%	13.59%	-14.52%	-	-
Horiz. %	61.41%	58.51%	46.47%	65.15%	97.10%	85.48%	100.00%	-
DY	2.14	2.12	1.69	2.14	2.91	3.17	3.73	-8.83%
YoY %	0.94%	25.44%	-21.03%	-26.46%	-8.20%	-15.01%	-	-
Horiz. %	57.37%	56.84%	45.31%	57.37%	78.02%	84.99%	100.00%	-
P/NAPS	2.15	1.97	1.90	1.51	1.56	1.32	1.61	4.93%
YoY %	9.14%	3.68%	25.83%	-3.21%	18.18%	-18.01%	-	-
Horiz. %	133.54%	122.36%	118.01%	93.79%	96.89%	81.99%	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 - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

DSONIC

DATASONIC GROUP BERHAD

537

PTRANS

PERAK TRANSIT BERHAD

427

MPI

MALAYSIAN PACIFIC INDUSTRIES

421

HLIND

HONG LEONG INDUSTRIES BHD

384

JCY

JCY INTERNATIONAL BERHAD

278

PBBANK

PUBLIC BANK BHD

214

GENTING

GENTING BHD

196

YTLPOWR

YTL POWER INTERNATIONAL BHD

193

GENM

GENTING MALAYSIA BERHAD

191

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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