[KMLOONG] YoY Cumulative Quarter Result on 30-Apr-2015 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- -80.37%
YoY- -47.89%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 236,490 255,651 177,704 162,875 216,986 137,310 157,762 6.97%
PBT 32,755 41,973 18,411 23,227 45,456 24,069 28,605 2.28%
Tax -7,859 -10,188 -4,334 -5,493 -11,039 -6,127 -6,889 2.21%
NP 24,896 31,785 14,077 17,734 34,417 17,942 21,716 2.30%
-
NP to SH 20,129 24,311 12,410 14,779 28,361 14,128 17,390 2.46%
-
Tax Rate 23.99% 24.27% 23.54% 23.65% 24.29% 25.46% 24.08% -
Total Cost 211,594 223,866 163,627 145,141 182,569 119,368 136,046 7.63%
-
Net Worth 774,892 619,291 590,952 591,159 571,545 530,571 525,386 6.68%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - 31,113 - - - -
Div Payout % - - - 210.53% - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 774,892 619,291 590,952 591,159 571,545 530,571 525,386 6.68%
NOSH 935,410 311,803 311,027 311,136 308,943 308,471 307,243 20.37%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 10.53% 12.43% 7.92% 10.89% 15.86% 13.07% 13.77% -
ROE 2.60% 3.93% 2.10% 2.50% 4.96% 2.66% 3.31% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 25.33 82.15 57.13 52.35 70.23 44.51 51.35 -11.10%
EPS 2.16 7.81 3.99 4.75 9.18 4.58 5.66 -14.82%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.83 1.99 1.90 1.90 1.85 1.72 1.71 -11.34%
Adjusted Per Share Value based on latest NOSH - 311,136
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 24.20 26.16 18.18 16.67 22.20 14.05 16.14 6.98%
EPS 2.06 2.49 1.27 1.51 2.90 1.45 1.78 2.46%
DPS 0.00 0.00 0.00 3.18 0.00 0.00 0.00 -
NAPS 0.7929 0.6337 0.6047 0.6049 0.5848 0.5429 0.5376 6.68%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 1.30 3.70 3.39 2.80 2.82 2.25 2.61 -
P/RPS 5.13 4.50 5.93 5.35 4.02 5.05 5.08 0.16%
P/EPS 60.30 47.36 84.96 58.95 30.72 49.13 46.11 4.57%
EY 1.66 2.11 1.18 1.70 3.26 2.04 2.17 -4.36%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 1.57 1.86 1.78 1.47 1.52 1.31 1.53 0.43%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/06/18 29/06/17 29/06/16 30/06/15 26/06/14 25/06/13 29/06/12 -
Price 1.32 3.82 3.35 2.77 2.90 2.37 2.50 -
P/RPS 5.21 4.65 5.86 5.29 4.13 5.32 4.87 1.13%
P/EPS 61.22 48.90 83.96 58.32 31.59 51.75 44.17 5.58%
EY 1.63 2.05 1.19 1.71 3.17 1.93 2.26 -5.29%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 1.59 1.92 1.76 1.46 1.57 1.38 1.46 1.43%

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