[KMLOONG] YoY Cumulative 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- -53.55%
YoY- 100.74%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 255,651 177,704 162,875 216,986 137,310 157,762 175,150 6.49%
PBT 41,973 18,411 23,227 45,456 24,069 28,605 35,156 2.99%
Tax -10,188 -4,334 -5,493 -11,039 -6,127 -6,889 -8,602 2.85%
NP 31,785 14,077 17,734 34,417 17,942 21,716 26,554 3.03%
-
NP to SH 24,311 12,410 14,779 28,361 14,128 17,390 19,906 3.38%
-
Tax Rate 24.27% 23.54% 23.65% 24.29% 25.46% 24.08% 24.47% -
Total Cost 223,866 163,627 145,141 182,569 119,368 136,046 148,596 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 - - 31,113 - - - - -
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 3.93% 2.10% 2.50% 4.96% 2.66% 3.31% 4.26% -
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 82.15 57.13 52.35 70.23 44.51 51.35 57.37 6.16%
EPS 7.81 3.99 4.75 9.18 4.58 5.66 6.52 3.05%
DPS 0.00 0.00 10.00 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 26.16 18.18 16.67 22.20 14.05 16.14 17.92 6.50%
EPS 2.49 1.27 1.51 2.90 1.45 1.78 2.04 3.37%
DPS 0.00 0.00 3.18 0.00 0.00 0.00 0.00 -
NAPS 0.6337 0.6047 0.6049 0.5848 0.5429 0.5376 0.478 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 4.50 5.93 5.35 4.02 5.05 5.08 3.85 2.63%
P/EPS 47.36 84.96 58.95 30.72 49.13 46.11 33.90 5.72%
EY 2.11 1.18 1.70 3.26 2.04 2.17 2.95 -5.42%
DY 0.00 0.00 3.57 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 4.65 5.86 5.29 4.13 5.32 4.87 3.73 3.73%
P/EPS 48.90 83.96 58.32 31.59 51.75 44.17 32.82 6.86%
EY 2.05 1.19 1.71 3.17 1.93 2.26 3.05 -6.40%
DY 0.00 0.00 3.61 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