[KMLOONG] YoY Annualized Quarter Result on 30-Apr-2011 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 36.68%
YoY- 49.02%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 867,944 549,240 631,048 700,600 508,000 395,904 545,144 8.05%
PBT 181,824 96,276 114,420 140,624 83,572 62,392 132,792 5.37%
Tax -44,156 -24,508 -27,556 -34,408 -21,320 -15,500 -30,504 6.35%
NP 137,668 71,768 86,864 106,216 62,252 46,892 102,288 5.07%
-
NP to SH 113,444 56,512 69,560 79,624 53,432 35,408 84,008 5.13%
-
Tax Rate 24.29% 25.46% 24.08% 24.47% 25.51% 24.84% 22.97% -
Total Cost 730,276 477,472 544,184 594,384 445,748 349,012 442,856 8.68%
-
Net Worth 571,545 530,571 525,386 467,119 435,123 398,793 406,558 5.83%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 571,545 530,571 525,386 467,119 435,123 398,793 406,558 5.83%
NOSH 308,943 308,471 307,243 305,306 304,282 302,116 210,651 6.58%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 15.86% 13.07% 13.77% 15.16% 12.25% 11.84% 18.76% -
ROE 19.85% 10.65% 13.24% 17.05% 12.28% 8.88% 20.66% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 280.94 178.05 205.39 229.47 166.95 131.04 258.79 1.37%
EPS 36.72 18.32 22.64 26.08 17.56 11.72 39.88 -1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.72 1.71 1.53 1.43 1.32 1.93 -0.70%
Adjusted Per Share Value based on latest NOSH - 305,306
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 88.81 56.20 64.57 71.69 51.98 40.51 55.78 8.05%
EPS 11.61 5.78 7.12 8.15 5.47 3.62 8.60 5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5848 0.5429 0.5376 0.478 0.4452 0.4081 0.416 5.83%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 2.82 2.25 2.61 2.21 2.06 1.94 1.78 -
P/RPS 1.00 1.26 1.27 0.96 1.23 1.48 0.69 6.37%
P/EPS 7.68 12.28 11.53 8.47 11.73 16.55 4.46 9.47%
EY 13.02 8.14 8.67 11.80 8.52 6.04 22.40 -8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.31 1.53 1.44 1.44 1.47 0.92 8.72%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 26/06/14 25/06/13 29/06/12 27/06/11 29/06/10 30/06/09 30/06/08 -
Price 2.90 2.37 2.50 2.14 1.92 1.98 1.85 -
P/RPS 1.03 1.33 1.22 0.93 1.15 1.51 0.71 6.39%
P/EPS 7.90 12.94 11.04 8.21 10.93 16.89 4.64 9.26%
EY 12.66 7.73 9.06 12.19 9.15 5.92 21.56 -8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.38 1.46 1.40 1.34 1.50 0.96 8.53%

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