[KMLOONG] QoQ Cumulative Quarter Result on 31-Oct-2011 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 44.35%
YoY- 80.97%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 312,246 157,762 768,332 591,003 402,678 175,150 563,408 -32.55%
PBT 50,822 28,605 165,042 129,338 89,043 35,156 90,633 -32.02%
Tax -12,530 -6,889 -40,293 -32,199 -21,339 -8,602 -19,023 -24.31%
NP 38,292 21,716 124,749 97,139 67,704 26,554 71,610 -34.14%
-
NP to SH 31,072 17,390 96,572 76,789 53,198 19,906 58,256 -34.25%
-
Tax Rate 24.65% 24.08% 24.41% 24.90% 23.96% 24.47% 20.99% -
Total Cost 273,954 136,046 643,583 493,864 334,974 148,596 491,798 -32.32%
-
Net Worth 507,611 525,386 507,953 486,238 480,004 467,119 444,864 9.20%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 15,382 - 48,959 18,348 18,344 - 36,564 -43.88%
Div Payout % 49.50% - 50.70% 23.89% 34.48% - 62.76% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 507,611 525,386 507,953 486,238 480,004 467,119 444,864 9.20%
NOSH 307,643 307,243 305,996 305,810 305,735 305,306 304,701 0.64%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 12.26% 13.77% 16.24% 16.44% 16.81% 15.16% 12.71% -
ROE 6.12% 3.31% 19.01% 15.79% 11.08% 4.26% 13.10% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 101.50 51.35 251.09 193.26 131.71 57.37 184.90 -32.98%
EPS 10.10 5.66 31.56 25.11 17.40 6.52 19.12 -34.67%
DPS 5.00 0.00 16.00 6.00 6.00 0.00 12.00 -44.24%
NAPS 1.65 1.71 1.66 1.59 1.57 1.53 1.46 8.50%
Adjusted Per Share Value based on latest NOSH - 306,376
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 31.97 16.15 78.66 60.51 41.23 17.93 57.68 -32.54%
EPS 3.18 1.78 9.89 7.86 5.45 2.04 5.96 -34.24%
DPS 1.57 0.00 5.01 1.88 1.88 0.00 3.74 -43.96%
NAPS 0.5197 0.5379 0.52 0.4978 0.4914 0.4782 0.4554 9.21%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.64 2.61 2.50 2.04 2.25 2.21 2.38 -
P/RPS 2.60 5.08 1.00 1.06 1.71 3.85 1.29 59.62%
P/EPS 26.14 46.11 7.92 8.12 12.93 33.90 12.45 64.04%
EY 3.83 2.17 12.62 12.31 7.73 2.95 8.03 -38.98%
DY 1.89 0.00 6.40 2.94 2.67 0.00 5.04 -48.02%
P/NAPS 1.60 1.53 1.51 1.28 1.43 1.44 1.63 -1.23%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 29/06/12 30/03/12 23/12/11 30/09/11 27/06/11 31/03/11 -
Price 2.38 2.50 2.68 2.30 1.96 2.14 2.23 -
P/RPS 2.34 4.87 1.07 1.19 1.49 3.73 1.21 55.28%
P/EPS 23.56 44.17 8.49 9.16 11.26 32.82 11.66 59.89%
EY 4.24 2.26 11.78 10.92 8.88 3.05 8.57 -37.47%
DY 2.10 0.00 5.97 2.61 3.06 0.00 5.38 -46.62%
P/NAPS 1.44 1.46 1.61 1.45 1.25 1.40 1.53 -3.96%

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