[KMLOONG] QoQ Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -73.81%
YoY- -18.76%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 640,394 443,065 279,341 137,310 637,238 473,208 312,246 61.21%
PBT 95,433 64,162 40,584 24,069 94,554 66,967 50,822 52.03%
Tax -22,074 -15,424 -10,208 -6,127 -26,034 -16,542 -12,530 45.71%
NP 73,359 48,738 30,376 17,942 68,520 50,425 38,292 54.06%
-
NP to SH 61,059 41,223 25,491 14,128 53,945 39,894 31,072 56.69%
-
Tax Rate 23.13% 24.04% 25.15% 25.46% 27.53% 24.70% 24.65% -
Total Cost 567,035 394,327 248,965 119,368 568,718 422,783 273,954 62.19%
-
Net Worth 543,059 521,458 521,547 530,571 517,741 502,140 507,611 4.59%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 40,112 15,427 15,430 - 36,981 15,403 15,382 89.12%
Div Payout % 65.69% 37.43% 60.53% - 68.55% 38.61% 49.50% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 543,059 521,458 521,547 530,571 517,741 502,140 507,611 4.59%
NOSH 308,556 308,555 308,607 308,471 308,179 308,061 307,643 0.19%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 11.46% 11.00% 10.87% 13.07% 10.75% 10.66% 12.26% -
ROE 11.24% 7.91% 4.89% 2.66% 10.42% 7.94% 6.12% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 207.55 143.59 90.52 44.51 206.78 153.61 101.50 60.89%
EPS 19.79 13.36 8.26 4.58 17.50 12.95 10.10 56.39%
DPS 13.00 5.00 5.00 0.00 12.00 5.00 5.00 88.75%
NAPS 1.76 1.69 1.69 1.72 1.68 1.63 1.65 4.38%
Adjusted Per Share Value based on latest NOSH - 308,471
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 65.51 45.32 28.57 14.05 65.18 48.41 31.94 61.21%
EPS 6.25 4.22 2.61 1.45 5.52 4.08 3.18 56.71%
DPS 4.10 1.58 1.58 0.00 3.78 1.58 1.57 89.30%
NAPS 0.5555 0.5334 0.5335 0.5427 0.5296 0.5137 0.5193 4.58%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.58 2.42 2.42 2.25 2.21 2.26 2.64 -
P/RPS 1.24 1.69 2.67 5.05 1.07 1.47 2.60 -38.87%
P/EPS 13.04 18.11 29.30 49.13 12.63 17.45 26.14 -37.02%
EY 7.67 5.52 3.41 2.04 7.92 5.73 3.83 58.67%
DY 5.04 2.07 2.07 0.00 5.43 2.21 1.89 91.95%
P/NAPS 1.47 1.43 1.43 1.31 1.32 1.39 1.60 -5.47%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 31/12/13 27/09/13 25/06/13 28/03/13 31/12/12 28/09/12 -
Price 2.75 2.54 2.35 2.37 2.21 2.28 2.38 -
P/RPS 1.33 1.77 2.60 5.32 1.07 1.48 2.34 -31.31%
P/EPS 13.90 19.01 28.45 51.75 12.63 17.61 23.56 -29.58%
EY 7.20 5.26 3.51 1.93 7.92 5.68 4.24 42.19%
DY 4.73 1.97 2.13 0.00 5.43 2.19 2.10 71.57%
P/NAPS 1.56 1.50 1.39 1.38 1.32 1.40 1.44 5.46%

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