[KMLOONG] YoY TTM 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
TTM Result
Revenue	1,006,035	1,020,199	769,998	736,894	775,318	604,333	677,900	6.79%
YoY %	-1.39%	32.49%	4.49%	-4.96%	28.29%	-10.85%	-	-
Horiz. %	148.40%	150.49%	113.59%	108.70%	114.37%	89.15%	100.00%	-
PBT	128,385	151,728	96,712	100,512	128,709	84,316	126,821	0.20%
YoY %	-15.38%	56.89%	-3.78%	-21.91%	52.65%	-33.52%	-	-
Horiz. %	101.23%	119.64%	76.26%	79.26%	101.49%	66.48%	100.00%	-
Tax	-30,045	-34,764	-19,522	-24,104	-29,828	-23,712	-31,484	-0.77%
YoY %	13.57%	-78.08%	19.01%	19.19%	-25.79%	24.69%	-	-
Horiz. %	95.43%	110.42%	62.01%	76.56%	94.74%	75.31%	100.00%	-
NP	98,340	116,964	77,190	76,408	98,881	60,604	95,337	0.51%
YoY %	-15.92%	51.53%	1.02%	-22.73%	63.16%	-36.43%	-	-
Horiz. %	103.15%	122.68%	80.97%	80.15%	103.72%	63.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,351	93,712	66,106	65,932	82,044	48,364	74,446	1.06%
YoY %	-15.32%	41.76%	0.26%	-19.64%	69.64%	-35.03%	-	-
Horiz. %	106.59%	125.88%	88.80%	88.56%	110.21%	64.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.40%	22.91%	20.19%	23.98%	23.17%	28.12%	24.83%	-
YoY %	2.14%	13.47%	-15.80%	3.50%	-17.60%	13.25%	-	-
Horiz. %	94.24%	92.27%	81.31%	96.58%	93.31%	113.25%	100.00%	-
Total Cost	907,695	903,235	692,808	660,486	676,437	543,729	582,563	7.66%
YoY %	0.49%	30.37%	4.89%	-2.36%	24.41%	-6.67%	-	-
Horiz. %	155.81%	155.05%	118.92%	113.38%	116.11%	93.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	746,884	619,291	591,952	566,532	566,674	521,833	508,452	6.61%
YoY %	20.60%	4.62%	4.49%	-0.03%	8.59%	2.63%	-	-
Horiz. %	146.89%	121.80%	116.42%	111.42%	111.45%	102.63%	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	74,688	68,460	40,494	71,542	46,360	37,034	46,031	8.39%
YoY %	9.10%	69.06%	-43.40%	54.32%	25.18%	-19.55%	-	-
Horiz. %	162.26%	148.73%	87.97%	155.42%	100.71%	80.45%	100.00%	-
Div Payout %	94.12%	73.05%	61.26%	108.51%	56.51%	76.57%	61.83%	-
YoY %	28.84%	19.25%	-43.54%	92.02%	-26.20%	23.84%	-	-
Horiz. %	152.22%	118.15%	99.08%	175.50%	91.40%	123.84%	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	591,952	566,532	566,674	521,833	508,452	6.61%
YoY %	20.60%	4.62%	4.49%	-0.03%	8.59%	2.63%	-	-
Horiz. %	146.89%	121.80%	116.42%	111.42%	111.45%	102.63%	100.00%	-
NOSH	935,412	311,803	311,553	311,281	309,658	308,777	308,153	20.31%
YoY %	200.00%	0.08%	0.09%	0.52%	0.29%	0.20%	-	-
Horiz. %	303.55%	101.18%	101.10%	101.02%	100.49%	100.20%	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	9.78%	11.46%	10.02%	10.37%	12.75%	10.03%	14.06%	-
YoY %	-14.66%	14.37%	-3.38%	-18.67%	27.12%	-28.66%	-	-
Horiz. %	69.56%	81.51%	71.27%	73.76%	90.68%	71.34%	100.00%	-
ROE	10.62%	15.13%	11.17%	11.64%	14.48%	9.27%	14.64%	-
YoY %	-29.81%	35.45%	-4.04%	-19.61%	56.20%	-36.68%	-	-
Horiz. %	72.54%	103.35%	76.30%	79.51%	98.91%	63.32%	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	107.76	327.83	247.15	236.73	250.38	195.72	219.99	-11.20%
YoY %	-67.13%	32.64%	4.40%	-5.45%	27.93%	-11.03%	-	-
Horiz. %	48.98%	149.02%	112.35%	107.61%	113.81%	88.97%	100.00%	-
EPS	8.50	30.11	21.22	21.18	26.50	15.66	24.16	-15.97%
YoY %	-71.77%	41.89%	0.19%	-20.08%	69.22%	-35.18%	-	-
Horiz. %	35.18%	124.63%	87.83%	87.67%	109.69%	64.82%	100.00%	-
DPS	8.00	22.00	13.00	23.00	15.00	12.00	15.00	-9.94%
YoY %	-63.64%	69.23%	-43.48%	53.33%	25.00%	-20.00%	-	-
Horiz. %	53.33%	146.67%	86.67%	153.33%	100.00%	80.00%	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	103.04	104.49	78.87	75.48	79.41	61.90	69.43	6.79%
YoY %	-1.39%	32.48%	4.49%	-4.95%	28.29%	-10.85%	-	-
Horiz. %	148.41%	150.50%	113.60%	108.71%	114.37%	89.15%	100.00%	-
EPS	8.13	9.60	6.77	6.75	8.40	4.95	7.63	1.06%
YoY %	-15.31%	41.80%	0.30%	-19.64%	69.70%	-35.12%	-	-
Horiz. %	106.55%	125.82%	88.73%	88.47%	110.09%	64.88%	100.00%	-
DPS	7.65	7.01	4.15	7.33	4.75	3.79	4.71	8.41%
YoY %	9.13%	68.92%	-43.38%	54.32%	25.33%	-19.53%	-	-
Horiz. %	162.42%	148.83%	88.11%	155.63%	100.85%	80.47%	100.00%	-
NAPS	0.765	0.6343	0.6063	0.5803	0.5804	0.5345	0.5208	6.61%
YoY %	20.61%	4.62%	4.48%	-0.02%	8.59%	2.63%	-	-
Horiz. %	146.89%	121.79%	116.42%	111.42%	111.44%	102.63%	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	1.29	1.22	1.34	1.25	1.19	1.24	1.20	1.21%
YoY %	5.74%	-8.96%	7.20%	5.04%	-4.03%	3.33%	-	-
Horiz. %	107.50%	101.67%	111.67%	104.17%	99.17%	103.33%	100.00%	-
P/EPS	16.35	13.28	15.55	13.93	11.25	15.45	10.93	6.93%
YoY %	23.12%	-14.60%	11.63%	23.82%	-27.18%	41.35%	-	-
Horiz. %	149.59%	121.50%	142.27%	127.45%	102.93%	141.35%	100.00%	-
EY	6.11	7.53	6.43	7.18	8.89	6.47	9.15	-6.50%
YoY %	-18.86%	17.11%	-10.45%	-19.24%	37.40%	-29.29%	-	-
Horiz. %	66.78%	82.30%	70.27%	78.47%	97.16%	70.71%	100.00%	-
DY	5.76	5.50	3.94	7.80	5.03	4.96	5.68	0.23%
YoY %	4.73%	39.59%	-49.49%	55.07%	1.41%	-12.68%	-	-
Horiz. %	101.41%	96.83%	69.37%	137.32%	88.56%	87.32%	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	1.22	1.21	1.33	1.11	1.11	1.20	1.08	2.05%
YoY %	0.83%	-9.02%	19.82%	0.00%	-7.50%	11.11%	-	-
Horiz. %	112.96%	112.04%	123.15%	102.78%	102.78%	111.11%	100.00%	-
P/EPS	15.41	13.15	15.46	12.37	10.49	15.00	9.85	7.74%
YoY %	17.19%	-14.94%	24.98%	17.92%	-30.07%	52.28%	-	-
Horiz. %	156.45%	133.50%	156.95%	125.58%	106.50%	152.28%	100.00%	-
EY	6.49	7.60	6.47	8.08	9.53	6.67	10.15	-7.17%
YoY %	-14.61%	17.47%	-19.93%	-15.22%	42.88%	-34.29%	-	-
Horiz. %	63.94%	74.88%	63.74%	79.61%	93.89%	65.71%	100.00%	-
DY	6.11	5.56	3.96	8.78	5.40	5.11	6.30	-0.50%
YoY %	9.89%	40.40%	-54.90%	62.59%	5.68%	-18.89%	-	-
Horiz. %	96.98%	88.25%	62.86%	139.37%	85.71%	81.11%	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

303,953,800

INGENIEU

0.065

0.00

224,007,000

HSI-HU8

0.075

0.00

221,804,700

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

150,285,100

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

0.74

+0.045

67,397,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.88

+0.28

84,700

PANAMY

20.26

+0.26

5,200

VSTECS

4.25

+0.25

2,020,800

CHGP

2.52

+0.23

198,100

DLADY

36.24

+0.22

5,400

HLFG

17.38

+0.18

116,800

AJI

15.38

+0.18

110,300

YTLPOWR

4.83

+0.16

15,315,700

PIE

6.33

+0.15

95,300

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.30

-1.20

35,000

KLK

20.70

-0.28

536,600

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

100,700

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.10

-0.15

1,000,000

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