[KMLOONG] QoQ TTM Result on 31-Jul-2015 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 6.86%
YoY- -19.64%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 772,559 757,730 766,607 736,894 720,814 774,925 791,002 -1.56%
PBT 102,763 107,579 114,869 100,512 96,634 118,863 128,385 -13.80%
Tax -20,756 -21,915 -26,564 -24,104 -23,628 -29,174 -31,315 -23.99%
NP 82,007 85,664 88,305 76,408 73,006 89,689 97,070 -10.64%
-
NP to SH 71,414 73,783 75,070 65,932 61,697 75,279 81,468 -8.41%
-
Tax Rate 20.20% 20.37% 23.13% 23.98% 24.45% 24.54% 24.39% -
Total Cost 690,552 672,066 678,302 660,486 647,808 685,236 693,932 -0.32%
-
Net Worth 590,952 579,270 566,134 566,532 591,159 577,820 562,138 3.39%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 40,475 71,589 71,542 71,542 71,429 40,315 46,360 -8.66%
Div Payout % 56.68% 97.03% 95.30% 108.51% 115.77% 53.55% 56.91% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 590,952 579,270 566,134 566,532 591,159 577,820 562,138 3.39%
NOSH 311,027 311,435 311,062 311,281 311,136 310,656 310,573 0.09%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 10.61% 11.31% 11.52% 10.37% 10.13% 11.57% 12.27% -
ROE 12.08% 12.74% 13.26% 11.64% 10.44% 13.03% 14.49% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 248.39 243.30 246.45 236.73 231.67 249.45 254.69 -1.65%
EPS 22.96 23.69 24.13 21.18 19.83 24.23 26.23 -8.50%
DPS 13.00 23.00 23.00 23.00 23.00 13.00 15.00 -9.10%
NAPS 1.90 1.86 1.82 1.82 1.90 1.86 1.81 3.29%
Adjusted Per Share Value based on latest NOSH - 311,281
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 79.05 77.54 78.44 75.40 73.76 79.30 80.94 -1.56%
EPS 7.31 7.55 7.68 6.75 6.31 7.70 8.34 -8.42%
DPS 4.14 7.33 7.32 7.32 7.31 4.13 4.74 -8.63%
NAPS 0.6047 0.5928 0.5793 0.5797 0.6049 0.5913 0.5752 3.39%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 3.39 3.04 2.80 2.95 2.80 2.76 2.82 -
P/RPS 1.36 1.25 1.14 1.25 1.21 1.11 1.11 14.51%
P/EPS 14.76 12.83 11.60 13.93 14.12 11.39 10.75 23.55%
EY 6.77 7.79 8.62 7.18 7.08 8.78 9.30 -19.09%
DY 3.83 7.57 8.21 7.80 8.21 4.71 5.32 -19.68%
P/NAPS 1.78 1.63 1.54 1.62 1.47 1.48 1.56 9.20%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 29/03/16 30/12/15 29/09/15 30/06/15 26/03/15 31/12/14 -
Price 3.35 3.54 2.90 2.62 2.77 2.80 2.68 -
P/RPS 1.35 1.45 1.18 1.11 1.20 1.12 1.05 18.25%
P/EPS 14.59 14.94 12.02 12.37 13.97 11.55 10.22 26.81%
EY 6.85 6.69 8.32 8.08 7.16 8.65 9.79 -21.20%
DY 3.88 6.50 7.93 8.78 8.30 4.64 5.60 -21.71%
P/NAPS 1.76 1.90 1.59 1.44 1.46 1.51 1.48 12.25%

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