[KMLOONG] YoY Annualized Quarter 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- -20.16%
YoY- -38.01%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 1,426,568 878,676 646,566 893,554 1,032,216 777,004 752,468 11.23%
PBT 201,378 165,876 70,132 102,658 169,892 89,284 111,018 10.42%
Tax -47,710 -40,098 -14,316 -24,724 -39,448 -20,998 -25,784 10.79%
NP 153,668 125,778 55,816 77,934 130,444 68,286 85,234 10.31%
-
NP to SH 129,058 112,120 49,836 64,282 103,698 58,904 74,258 9.64%
-
Tax Rate 23.69% 24.17% 20.41% 24.08% 23.22% 23.52% 23.23% -
Total Cost 1,272,900 752,898 590,750 815,620 901,772 708,718 667,234 11.35%
-
Net Worth 794,126 774,893 728,213 746,884 619,291 591,530 566,427 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 93,426 74,688 56,016 56,016 56,016 43,586 105,816 -2.05%
Div Payout % 72.39% 66.61% 112.40% 87.14% 54.02% 74.00% 142.50% -
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 794,126 774,893 728,213 746,884 619,291 591,530 566,427 5.78%
NOSH 935,668 935,413 935,413 935,412 311,803 311,331 311,223 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 10.77% 14.31% 8.63% 8.72% 12.64% 8.79% 11.33% -
ROE 16.25% 14.47% 6.84% 8.61% 16.74% 9.96% 13.11% -
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 152.69 94.12 69.25 95.71 331.69 249.57 241.78 -7.36%
EPS 13.82 12.00 5.34 6.88 33.32 18.92 23.86 -8.69%
DPS 10.00 8.00 6.00 6.00 18.00 14.00 34.00 -18.43%
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 145.98 89.91 66.16 91.43 105.62 79.51 77.00 11.23%
EPS 13.21 11.47 5.10 6.58 10.61 6.03 7.60 9.64%
DPS 9.56 7.64 5.73 5.73 5.73 4.46 10.83 -2.05%
NAPS 0.8126 0.7929 0.7452 0.7643 0.6337 0.6053 0.5796 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 0.96 1.48 1.69 1.45 1.21 1.32 1.22 -3.91%
P/EPS 10.64 11.57 21.92 20.19 12.00 17.44 12.36 -2.46%
EY 9.40 8.64 4.56 4.95 8.33 5.73 8.09 2.53%
DY 6.80 5.76 5.13 4.32 4.50 4.24 11.53 -8.41%
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 1.00 1.48 1.65 1.37 1.19 1.31 1.08 -1.27%
P/EPS 11.00 11.57 21.36 19.03 11.88 17.34 10.98 0.03%
EY 9.09 8.64 4.68 5.26 8.41 5.77 9.11 -0.03%
DY 6.58 5.76 5.26 4.58 4.55 4.27 12.98 -10.69%
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