[KMLOONG] YoY Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -73.81%
YoY- -18.76%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 177,704 162,875 216,986 137,310 157,762 175,150 127,000 5.75%
PBT 18,411 23,227 45,456 24,069 28,605 35,156 20,893 -2.08%
Tax -4,334 -5,493 -11,039 -6,127 -6,889 -8,602 -5,330 -3.38%
NP 14,077 17,734 34,417 17,942 21,716 26,554 15,563 -1.65%
-
NP to SH 12,410 14,779 28,361 14,128 17,390 19,906 13,358 -1.21%
-
Tax Rate 23.54% 23.65% 24.29% 25.46% 24.08% 24.47% 25.51% -
Total Cost 163,627 145,141 182,569 119,368 136,046 148,596 111,437 6.60%
-
Net Worth 590,952 591,159 571,545 530,571 525,386 467,119 435,123 5.22%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - 31,113 - - - - - -
Div Payout % - 210.53% - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 590,952 591,159 571,545 530,571 525,386 467,119 435,123 5.22%
NOSH 311,027 311,136 308,943 308,471 307,243 305,306 304,282 0.36%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 7.92% 10.89% 15.86% 13.07% 13.77% 15.16% 12.25% -
ROE 2.10% 2.50% 4.96% 2.66% 3.31% 4.26% 3.07% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 57.13 52.35 70.23 44.51 51.35 57.37 41.74 5.36%
EPS 3.99 4.75 9.18 4.58 5.66 6.52 4.39 -1.57%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.90 1.85 1.72 1.71 1.53 1.43 4.84%
Adjusted Per Share Value based on latest NOSH - 308,471
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 18.18 16.67 22.20 14.05 16.14 17.92 13.00 5.74%
EPS 1.27 1.51 2.90 1.45 1.78 2.04 1.37 -1.25%
DPS 0.00 3.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6047 0.6049 0.5848 0.5429 0.5376 0.478 0.4452 5.23%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 3.39 2.80 2.82 2.25 2.61 2.21 2.06 -
P/RPS 5.93 5.35 4.02 5.05 5.08 3.85 4.94 3.08%
P/EPS 84.96 58.95 30.72 49.13 46.11 33.90 46.92 10.39%
EY 1.18 1.70 3.26 2.04 2.17 2.95 2.13 -9.36%
DY 0.00 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.47 1.52 1.31 1.53 1.44 1.44 3.59%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 30/06/15 26/06/14 25/06/13 29/06/12 27/06/11 29/06/10 -
Price 3.35 2.77 2.90 2.37 2.50 2.14 1.92 -
P/RPS 5.86 5.29 4.13 5.32 4.87 3.73 4.60 4.11%
P/EPS 83.96 58.32 31.59 51.75 44.17 32.82 43.74 11.46%
EY 1.19 1.71 3.17 1.93 2.26 3.05 2.29 -10.32%
DY 0.00 3.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.46 1.57 1.38 1.46 1.40 1.34 4.64%

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