[KMLOONG] YoY TTM Result on 31-Jul-2018 [#2]

Announcement Date
27-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jul-2018 [#2]
Profit Trend
QoQ- -16.36%
YoY- -15.32%
Quarter Report
View:
Show?
TTM Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 1,245,623 795,680 749,443 1,006,035 1,020,199 769,998 736,894 9.13%
PBT 162,302 107,772 71,971 128,385 151,728 96,712 100,512 8.30%
Tax -37,736 -28,109 -23,340 -30,045 -34,764 -19,522 -24,104 7.74%
NP 124,566 79,663 48,631 98,340 116,964 77,190 76,408 8.47%
-
NP to SH 103,360 71,895 44,900 79,351 93,712 66,106 65,932 7.77%
-
Tax Rate 23.25% 26.08% 32.43% 23.40% 22.91% 20.19% 23.98% -
Total Cost 1,121,057 716,017 700,812 907,695 903,235 692,808 660,486 9.20%
-
Net Worth 794,126 774,893 728,213 746,884 619,291 591,952 566,532 5.78%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 102,729 37,344 56,016 74,688 68,460 40,494 71,542 6.20%
Div Payout % 99.39% 51.94% 124.76% 94.12% 73.05% 61.26% 108.51% -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 794,126 774,893 728,213 746,884 619,291 591,952 566,532 5.78%
NOSH 935,668 935,413 935,413 935,412 311,803 311,553 311,281 20.11%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 10.00% 10.01% 6.49% 9.78% 11.46% 10.02% 10.37% -
ROE 13.02% 9.28% 6.17% 10.62% 15.13% 11.17% 11.64% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 133.33 85.23 80.27 107.76 327.83 247.15 236.73 -9.11%
EPS 11.06 7.70 4.81 8.50 30.11 21.22 21.18 -10.25%
DPS 11.00 4.00 6.00 8.00 22.00 13.00 23.00 -11.55%
NAPS 0.85 0.83 0.78 0.80 1.99 1.90 1.82 -11.90%
Adjusted Per Share Value based on latest NOSH - 935,412
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 127.58 81.50 76.76 103.04 104.49 78.87 75.48 9.13%
EPS 10.59 7.36 4.60 8.13 9.60 6.77 6.75 7.78%
DPS 10.52 3.82 5.74 7.65 7.01 4.15 7.33 6.20%
NAPS 0.8134 0.7937 0.7459 0.765 0.6343 0.6063 0.5803 5.78%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 1.47 1.39 1.17 1.39 4.00 3.30 2.95 -
P/RPS 1.10 1.63 1.46 1.29 1.22 1.34 1.25 -2.10%
P/EPS 13.29 18.05 24.33 16.35 13.28 15.55 13.93 -0.78%
EY 7.53 5.54 4.11 6.11 7.53 6.43 7.18 0.79%
DY 7.48 2.88 5.13 5.76 5.50 3.94 7.80 -0.69%
P/NAPS 1.73 1.67 1.50 1.74 2.01 1.74 1.62 1.09%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 28/09/21 28/09/20 27/09/19 27/09/18 28/09/17 29/09/16 29/09/15 -
Price 1.52 1.39 1.14 1.31 3.96 3.28 2.62 -
P/RPS 1.14 1.63 1.42 1.22 1.21 1.33 1.11 0.44%
P/EPS 13.74 18.05 23.70 15.41 13.15 15.46 12.37 1.76%
EY 7.28 5.54 4.22 6.49 7.60 6.47 8.08 -1.72%
DY 7.24 2.88 5.26 6.11 5.56 3.96 8.78 -3.16%
P/NAPS 1.79 1.67 1.46 1.64 1.99 1.73 1.44 3.68%

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

Post a Comment