[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	102.91	104.36	78.77	75.38	79.31	61.82	69.34	6.79%
YoY %	-1.39%	32.49%	4.50%	-4.96%	28.29%	-10.85%	-	-
Horiz. %	148.41%	150.50%	113.60%	108.71%	114.38%	89.15%	100.00%	-
EPS	8.12	9.59	6.76	6.74	8.39	4.95	7.62	1.06%
YoY %	-15.33%	41.86%	0.30%	-19.67%	69.49%	-35.04%	-	-
Horiz. %	106.56%	125.85%	88.71%	88.45%	110.10%	64.96%	100.00%	-
DPS	7.64	7.00	4.14	7.32	4.74	3.79	4.71	8.39%
YoY %	9.14%	69.08%	-43.44%	54.43%	25.07%	-19.53%	-	-
Horiz. %	162.21%	148.62%	87.90%	155.41%	100.64%	80.47%	100.00%	-
NAPS	0.764	0.6335	0.6055	0.5795	0.5797	0.5338	0.5201	6.61%
YoY %	20.60%	4.62%	4.49%	-0.03%	8.60%	2.63%	-	-
Horiz. %	146.89%	121.80%	116.42%	111.42%	111.46%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos