[KMLOONG] QoQ Quarter Result on 30-Apr-2012 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -12.1%
YoY- -12.64%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 164,030 160,962 154,484 157,762 177,329 188,325 227,528 -19.51%
PBT 27,587 16,145 22,217 28,605 35,704 40,295 53,887 -35.87%
Tax -9,492 -4,012 -5,641 -6,889 -8,094 -10,860 -12,737 -17.72%
NP 18,095 12,133 16,576 21,716 27,610 29,435 41,150 -42.02%
-
NP to SH 14,051 8,822 13,682 17,390 19,783 23,591 33,292 -43.58%
-
Tax Rate 34.41% 24.85% 25.39% 24.08% 22.67% 26.95% 23.64% -
Total Cost 145,935 148,829 137,908 136,046 149,719 158,890 186,378 -14.98%
-
Net Worth 518,300 502,792 508,452 525,386 508,362 487,138 480,408 5.16%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 21,595 - 15,407 - 30,624 - 18,359 11.37%
Div Payout % 153.70% - 112.61% - 154.80% - 55.15% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 518,300 502,792 508,452 525,386 508,362 487,138 480,408 5.16%
NOSH 308,512 308,461 308,153 307,243 306,242 306,376 305,992 0.54%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 11.03% 7.54% 10.73% 13.77% 15.57% 15.63% 18.09% -
ROE 2.71% 1.75% 2.69% 3.31% 3.89% 4.84% 6.93% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 53.17 52.18 50.13 51.35 57.90 61.47 74.36 -19.95%
EPS 4.55 2.86 4.44 5.66 6.46 7.70 10.88 -43.92%
DPS 7.00 0.00 5.00 0.00 10.00 0.00 6.00 10.77%
NAPS 1.68 1.63 1.65 1.71 1.66 1.59 1.57 4.59%
Adjusted Per Share Value based on latest NOSH - 307,243
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 16.78 16.47 15.80 16.14 18.14 19.26 23.27 -19.50%
EPS 1.44 0.90 1.40 1.78 2.02 2.41 3.41 -43.56%
DPS 2.21 0.00 1.58 0.00 3.13 0.00 1.88 11.32%
NAPS 0.5302 0.5143 0.5201 0.5374 0.52 0.4983 0.4914 5.17%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 2.21 2.26 2.64 2.61 2.50 2.04 2.25 -
P/RPS 4.16 4.33 5.27 5.08 4.32 3.32 3.03 23.40%
P/EPS 48.52 79.02 59.46 46.11 38.70 26.49 20.68 76.11%
EY 2.06 1.27 1.68 2.17 2.58 3.77 4.84 -43.27%
DY 3.17 0.00 1.89 0.00 4.00 0.00 2.67 12.06%
P/NAPS 1.32 1.39 1.60 1.53 1.51 1.28 1.43 -5.17%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 31/12/12 28/09/12 29/06/12 30/03/12 23/12/11 30/09/11 -
Price 2.21 2.28 2.38 2.50 2.68 2.30 1.96 -
P/RPS 4.16 4.37 4.75 4.87 4.63 3.74 2.64 35.22%
P/EPS 48.52 79.72 53.60 44.17 41.49 29.87 18.01 93.03%
EY 2.06 1.25 1.87 2.26 2.41 3.35 5.55 -48.19%
DY 3.17 0.00 2.10 0.00 3.73 0.00 3.06 2.37%
P/NAPS 1.32 1.40 1.44 1.46 1.61 1.45 1.25 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