[KMLOONG] YoY Annualized 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- 85.79%
YoY- 100.74%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 1,022,604 710,816 651,500 867,944 549,240 631,048 700,600 6.49%
PBT 167,892 73,644 92,908 181,824 96,276 114,420 140,624 2.99%
Tax -40,752 -17,336 -21,972 -44,156 -24,508 -27,556 -34,408 2.85%
NP 127,140 56,308 70,936 137,668 71,768 86,864 106,216 3.03%
-
NP to SH 97,244 49,640 59,116 113,444 56,512 69,560 79,624 3.38%
-
Tax Rate 24.27% 23.54% 23.65% 24.29% 25.46% 24.08% 24.47% -
Total Cost 895,464 654,508 580,564 730,276 477,472 544,184 594,384 7.06%
-
Net Worth 619,291 590,952 591,159 571,545 530,571 525,386 467,119 4.80%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - 124,454 - - - - -
Div Payout % - - 210.53% - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 619,291 590,952 591,159 571,545 530,571 525,386 467,119 4.80%
NOSH 311,803 311,027 311,136 308,943 308,471 307,243 305,306 0.35%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 12.43% 7.92% 10.89% 15.86% 13.07% 13.77% 15.16% -
ROE 15.70% 8.40% 10.00% 19.85% 10.65% 13.24% 17.05% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 328.60 228.54 209.39 280.94 178.05 205.39 229.47 6.16%
EPS 31.24 15.96 19.00 36.72 18.32 22.64 26.08 3.05%
DPS 0.00 0.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.90 1.90 1.85 1.72 1.71 1.53 4.47%
Adjusted Per Share Value based on latest NOSH - 308,943
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 104.61 72.71 66.64 88.78 56.18 64.55 71.67 6.49%
EPS 9.95 5.08 6.05 11.60 5.78 7.12 8.14 3.39%
DPS 0.00 0.00 12.73 0.00 0.00 0.00 0.00 -
NAPS 0.6335 0.6045 0.6047 0.5847 0.5427 0.5374 0.4778 4.80%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 3.70 3.39 2.80 2.82 2.25 2.61 2.21 -
P/RPS 1.13 1.48 1.34 1.00 1.26 1.27 0.96 2.75%
P/EPS 11.84 21.24 14.74 7.68 12.28 11.53 8.47 5.73%
EY 8.45 4.71 6.79 13.02 8.14 8.67 11.80 -5.40%
DY 0.00 0.00 14.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.78 1.47 1.52 1.31 1.53 1.44 4.35%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 29/06/17 29/06/16 30/06/15 26/06/14 25/06/13 29/06/12 27/06/11 -
Price 3.82 3.35 2.77 2.90 2.37 2.50 2.14 -
P/RPS 1.16 1.47 1.32 1.03 1.33 1.22 0.93 3.74%
P/EPS 12.22 20.99 14.58 7.90 12.94 11.04 8.21 6.84%
EY 8.18 4.76 6.86 12.66 7.73 9.06 12.19 -6.42%
DY 0.00 0.00 14.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.76 1.46 1.57 1.38 1.46 1.40 5.40%

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