[KMLOONG] YoY TTM 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
TTM Result
Revenue	1,020,199	769,998	736,894	775,318	604,333	677,900	700,065	6.47%
YoY %	32.49%	4.49%	-4.96%	28.29%	-10.85%	-3.17%	-	-
Horiz. %	145.73%	109.99%	105.26%	110.75%	86.33%	96.83%	100.00%	-
PBT	151,728	96,712	100,512	128,709	84,316	126,821	139,684	1.38%
YoY %	56.89%	-3.78%	-21.91%	52.65%	-33.52%	-9.21%	-	-
Horiz. %	108.62%	69.24%	71.96%	92.14%	60.36%	90.79%	100.00%	-
Tax	-34,764	-19,522	-24,104	-29,828	-23,712	-31,484	-30,424	2.24%
YoY %	-78.08%	19.01%	19.19%	-25.79%	24.69%	-3.48%	-	-
Horiz. %	114.27%	64.17%	79.23%	98.04%	77.94%	103.48%	100.00%	-
NP	116,964	77,190	76,408	98,881	60,604	95,337	109,260	1.14%
YoY %	51.53%	1.02%	-22.73%	63.16%	-36.43%	-12.74%	-	-
Horiz. %	107.05%	70.65%	69.93%	90.50%	55.47%	87.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,712	66,106	65,932	82,044	48,364	74,446	86,152	1.41%
YoY %	41.76%	0.26%	-19.64%	69.64%	-35.03%	-13.59%	-	-
Horiz. %	108.78%	76.73%	76.53%	95.23%	56.14%	86.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.91%	20.19%	23.98%	23.17%	28.12%	24.83%	21.78%	-
YoY %	13.47%	-15.80%	3.50%	-17.60%	13.25%	14.00%	-	-
Horiz. %	105.19%	92.70%	110.10%	106.38%	129.11%	114.00%	100.00%	-
Total Cost	903,235	692,808	660,486	676,437	543,729	582,563	590,805	7.32%
YoY %	30.37%	4.89%	-2.36%	24.41%	-6.67%	-1.40%	-	-
Horiz. %	152.88%	117.27%	111.79%	114.49%	92.03%	98.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	619,291	591,952	566,532	566,674	521,833	508,452	480,408	4.31%
YoY %	4.62%	4.49%	-0.03%	8.59%	2.63%	5.84%	-	-
Horiz. %	128.91%	123.22%	117.93%	117.96%	108.62%	105.84%	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	68,460	40,494	71,542	46,360	37,034	46,031	39,706	9.49%
YoY %	69.06%	-43.40%	54.32%	25.18%	-19.55%	15.93%	-	-
Horiz. %	172.42%	101.98%	180.18%	116.76%	93.27%	115.93%	100.00%	-
Div Payout %	73.05%	61.26%	108.51%	56.51%	76.57%	61.83%	46.09%	-
YoY %	19.25%	-43.54%	92.02%	-26.20%	23.84%	34.15%	-	-
Horiz. %	158.49%	132.91%	235.43%	122.61%	166.13%	134.15%	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	591,952	566,532	566,674	521,833	508,452	480,408	4.31%
YoY %	4.62%	4.49%	-0.03%	8.59%	2.63%	5.84%	-	-
Horiz. %	128.91%	123.22%	117.93%	117.96%	108.62%	105.84%	100.00%	-
NOSH	311,803	311,553	311,281	309,658	308,777	308,153	305,992	0.31%
YoY %	0.08%	0.09%	0.52%	0.29%	0.20%	0.71%	-	-
Horiz. %	101.90%	101.82%	101.73%	101.20%	100.91%	100.71%	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	11.46%	10.02%	10.37%	12.75%	10.03%	14.06%	15.61%	-
YoY %	14.37%	-3.38%	-18.67%	27.12%	-28.66%	-9.93%	-	-
Horiz. %	73.41%	64.19%	66.43%	81.68%	64.25%	90.07%	100.00%	-
ROE	15.13%	11.17%	11.64%	14.48%	9.27%	14.64%	17.93%	-
YoY %	35.45%	-4.04%	-19.61%	56.20%	-36.68%	-18.35%	-	-
Horiz. %	84.38%	62.30%	64.92%	80.76%	51.70%	81.65%	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	327.83	247.15	236.73	250.38	195.72	219.99	228.78	6.17%
YoY %	32.64%	4.40%	-5.45%	27.93%	-11.03%	-3.84%	-	-
Horiz. %	143.29%	108.03%	103.47%	109.44%	85.55%	96.16%	100.00%	-
EPS	30.11	21.22	21.18	26.50	15.66	24.16	28.15	1.12%
YoY %	41.89%	0.19%	-20.08%	69.22%	-35.18%	-14.17%	-	-
Horiz. %	106.96%	75.38%	75.24%	94.14%	55.63%	85.83%	100.00%	-
DPS	22.00	13.00	23.00	15.00	12.00	15.00	13.00	9.15%
YoY %	69.23%	-43.48%	53.33%	25.00%	-20.00%	15.38%	-	-
Horiz. %	169.23%	100.00%	176.92%	115.38%	92.31%	115.38%	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	104.49	78.87	75.48	79.41	61.90	69.43	71.70	6.47%
YoY %	32.48%	4.49%	-4.95%	28.29%	-10.85%	-3.17%	-	-
Horiz. %	145.73%	110.00%	105.27%	110.75%	86.33%	96.83%	100.00%	-
EPS	9.60	6.77	6.75	8.40	4.95	7.63	8.82	1.42%
YoY %	41.80%	0.30%	-19.64%	69.70%	-35.12%	-13.49%	-	-
Horiz. %	108.84%	76.76%	76.53%	95.24%	56.12%	86.51%	100.00%	-
DPS	7.01	4.15	7.33	4.75	3.79	4.71	4.07	9.47%
YoY %	68.92%	-43.38%	54.32%	25.33%	-19.53%	15.72%	-	-
Horiz. %	172.24%	101.97%	180.10%	116.71%	93.12%	115.72%	100.00%	-
NAPS	0.6343	0.6063	0.5803	0.5804	0.5345	0.5208	0.4921	4.31%
YoY %	4.62%	4.48%	-0.02%	8.59%	2.63%	5.83%	-	-
Horiz. %	128.90%	123.21%	117.92%	117.94%	108.62%	105.83%	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	1.22	1.34	1.25	1.19	1.24	1.20	0.98	3.71%
YoY %	-8.96%	7.20%	5.04%	-4.03%	3.33%	22.45%	-	-
Horiz. %	124.49%	136.73%	127.55%	121.43%	126.53%	122.45%	100.00%	-
P/EPS	13.28	15.55	13.93	11.25	15.45	10.93	7.99	8.82%
YoY %	-14.60%	11.63%	23.82%	-27.18%	41.35%	36.80%	-	-
Horiz. %	166.21%	194.62%	174.34%	140.80%	193.37%	136.80%	100.00%	-
EY	7.53	6.43	7.18	8.89	6.47	9.15	12.51	-8.10%
YoY %	17.11%	-10.45%	-19.24%	37.40%	-29.29%	-26.86%	-	-
Horiz. %	60.19%	51.40%	57.39%	71.06%	51.72%	73.14%	100.00%	-
DY	5.50	3.94	7.80	5.03	4.96	5.68	5.78	-0.82%
YoY %	39.59%	-49.49%	55.07%	1.41%	-12.68%	-1.73%	-	-
Horiz. %	95.16%	68.17%	134.95%	87.02%	85.81%	98.27%	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	1.21	1.33	1.11	1.11	1.20	1.08	0.86	5.85%
YoY %	-9.02%	19.82%	0.00%	-7.50%	11.11%	25.58%	-	-
Horiz. %	140.70%	154.65%	129.07%	129.07%	139.53%	125.58%	100.00%	-
P/EPS	13.15	15.46	12.37	10.49	15.00	9.85	6.96	11.17%
YoY %	-14.94%	24.98%	17.92%	-30.07%	52.28%	41.52%	-	-
Horiz. %	188.94%	222.13%	177.73%	150.72%	215.52%	141.52%	100.00%	-
EY	7.60	6.47	8.08	9.53	6.67	10.15	14.36	-10.05%
YoY %	17.47%	-19.93%	-15.22%	42.88%	-34.29%	-29.32%	-	-
Horiz. %	52.92%	45.06%	56.27%	66.36%	46.45%	70.68%	100.00%	-
DY	5.56	3.96	8.78	5.40	5.11	6.30	6.63	-2.88%
YoY %	40.40%	-54.90%	62.59%	5.68%	-18.89%	-4.98%	-	-
Horiz. %	83.86%	59.73%	132.43%	81.45%	77.07%	95.02%	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 - 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

949

HLIND

HONG LEONG INDUSTRIES BHD

922

JCY

JCY INTERNATIONAL BERHAD

633

DNEX

DAGANG NEXCHANGE BERHAD

606

GENTING

GENTING BHD

591

YTLPOWR

YTL POWER INTERNATIONAL BHD

556

MAYBANK

MALAYAN BANKING BHD

487

MYEG

MY E.G. SERVICES BHD

487

SAPNRG

SAPURA ENERGY BERHAD

471

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