[KMLOONG] QoQ Quarter Result on 30-Apr-2014 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 42.98%
YoY- 100.74%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 181,252 179,408 197,279 216,986 197,329 163,724 142,031 17.59%
PBT 21,749 23,254 28,404 45,456 31,271 23,578 16,515 20.08%
Tax -4,509 -6,703 -6,923 -11,039 -6,650 -5,216 -4,081 6.85%
NP 17,240 16,551 21,481 34,417 24,621 18,362 12,434 24.26%
-
NP to SH 13,647 15,156 18,115 28,361 19,836 15,732 11,363 12.94%
-
Tax Rate 20.73% 28.83% 24.37% 24.29% 21.27% 22.12% 24.71% -
Total Cost 164,012 162,857 175,798 182,569 172,708 145,362 129,597 16.95%
-
Net Worth 577,820 562,138 566,674 571,545 543,062 522,339 521,833 7.01%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 18,639 - 21,676 - 24,684 - 15,438 13.34%
Div Payout % 136.58% - 119.66% - 124.44% - 135.87% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 577,820 562,138 566,674 571,545 543,062 522,339 521,833 7.01%
NOSH 310,656 310,573 309,658 308,943 308,558 309,076 308,777 0.40%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 9.51% 9.23% 10.89% 15.86% 12.48% 11.22% 8.75% -
ROE 2.36% 2.70% 3.20% 4.96% 3.65% 3.01% 2.18% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 58.34 57.77 63.71 70.23 63.95 52.97 46.00 17.11%
EPS 4.40 4.88 5.85 9.18 6.42 5.09 3.68 12.61%
DPS 6.00 0.00 7.00 0.00 8.00 0.00 5.00 12.88%
NAPS 1.86 1.81 1.83 1.85 1.76 1.69 1.69 6.57%
Adjusted Per Share Value based on latest NOSH - 308,943
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 18.55 18.36 20.19 22.20 20.19 16.75 14.53 17.63%
EPS 1.40 1.55 1.85 2.90 2.03 1.61 1.16 13.31%
DPS 1.91 0.00 2.22 0.00 2.53 0.00 1.58 13.44%
NAPS 0.5913 0.5752 0.5799 0.5848 0.5557 0.5345 0.534 7.01%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.76 2.82 2.98 2.82 2.58 2.42 2.42 -
P/RPS 4.73 4.88 4.68 4.02 4.03 4.57 5.26 -6.81%
P/EPS 62.83 57.79 50.94 30.72 40.13 47.54 65.76 -2.98%
EY 1.59 1.73 1.96 3.26 2.49 2.10 1.52 3.03%
DY 2.17 0.00 2.35 0.00 3.10 0.00 2.07 3.18%
P/NAPS 1.48 1.56 1.63 1.52 1.47 1.43 1.43 2.31%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 31/12/14 29/09/14 26/06/14 27/03/14 31/12/13 27/09/13 -
Price 2.80 2.68 2.78 2.90 2.75 2.54 2.35 -
P/RPS 4.80 4.64 4.36 4.13 4.30 4.79 5.11 -4.07%
P/EPS 63.74 54.92 47.52 31.59 42.78 49.90 63.86 -0.12%
EY 1.57 1.82 2.10 3.17 2.34 2.00 1.57 0.00%
DY 2.14 0.00 2.52 0.00 2.91 0.00 2.13 0.31%
P/NAPS 1.51 1.48 1.52 1.57 1.56 1.50 1.39 5.65%

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