[KMLOONG] QoQ Cumulative Quarter Result on 31-Jul-2013 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 80.43%
YoY- -17.96%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 216,986 640,394 443,065 279,341 137,310 637,238 473,208 -40.62%
PBT 45,456 95,433 64,162 40,584 24,069 94,554 66,967 -22.81%
Tax -11,039 -22,074 -15,424 -10,208 -6,127 -26,034 -16,542 -23.69%
NP 34,417 73,359 48,738 30,376 17,942 68,520 50,425 -22.53%
-
NP to SH 28,361 61,059 41,223 25,491 14,128 53,945 39,894 -20.39%
-
Tax Rate 24.29% 23.13% 24.04% 25.15% 25.46% 27.53% 24.70% -
Total Cost 182,569 567,035 394,327 248,965 119,368 568,718 422,783 -42.95%
-
Net Worth 571,545 543,059 521,458 521,547 530,571 517,741 502,140 9.04%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - 40,112 15,427 15,430 - 36,981 15,403 -
Div Payout % - 65.69% 37.43% 60.53% - 68.55% 38.61% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 571,545 543,059 521,458 521,547 530,571 517,741 502,140 9.04%
NOSH 308,943 308,556 308,555 308,607 308,471 308,179 308,061 0.19%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 15.86% 11.46% 11.00% 10.87% 13.07% 10.75% 10.66% -
ROE 4.96% 11.24% 7.91% 4.89% 2.66% 10.42% 7.94% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 70.23 207.55 143.59 90.52 44.51 206.78 153.61 -40.73%
EPS 9.18 19.79 13.36 8.26 4.58 17.50 12.95 -20.54%
DPS 0.00 13.00 5.00 5.00 0.00 12.00 5.00 -
NAPS 1.85 1.76 1.69 1.69 1.72 1.68 1.63 8.83%
Adjusted Per Share Value based on latest NOSH - 308,777
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 22.20 65.53 45.34 28.58 14.05 65.21 48.42 -40.62%
EPS 2.90 6.25 4.22 2.61 1.45 5.52 4.08 -20.40%
DPS 0.00 4.10 1.58 1.58 0.00 3.78 1.58 -
NAPS 0.5848 0.5557 0.5336 0.5337 0.5429 0.5298 0.5138 9.03%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.82 2.58 2.42 2.42 2.25 2.21 2.26 -
P/RPS 4.02 1.24 1.69 2.67 5.05 1.07 1.47 95.91%
P/EPS 30.72 13.04 18.11 29.30 49.13 12.63 17.45 45.94%
EY 3.26 7.67 5.52 3.41 2.04 7.92 5.73 -31.41%
DY 0.00 5.04 2.07 2.07 0.00 5.43 2.21 -
P/NAPS 1.52 1.47 1.43 1.43 1.31 1.32 1.39 6.15%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 27/03/14 31/12/13 27/09/13 25/06/13 28/03/13 31/12/12 -
Price 2.90 2.75 2.54 2.35 2.37 2.21 2.28 -
P/RPS 4.13 1.33 1.77 2.60 5.32 1.07 1.48 98.58%
P/EPS 31.59 13.90 19.01 28.45 51.75 12.63 17.61 47.79%
EY 3.17 7.20 5.26 3.51 1.93 7.92 5.68 -32.28%
DY 0.00 4.73 1.97 2.13 0.00 5.43 2.19 -
P/NAPS 1.57 1.56 1.50 1.39 1.38 1.32 1.40 7.96%

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