[KMLOONG] YoY Cumulative Quarter Result on 31-Jul-2012 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 78.68%
YoY- -41.59%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 376,234 414,265 279,341 312,246 402,678 266,022 225,020 8.94%
PBT 55,509 73,860 40,584 50,822 89,043 39,992 38,286 6.38%
Tax -12,892 -17,962 -10,208 -12,530 -21,339 -9,938 -9,657 4.93%
NP 42,617 55,898 30,376 38,292 67,704 30,054 28,629 6.85%
-
NP to SH 37,129 46,476 25,491 31,072 53,198 25,302 22,007 9.10%
-
Tax Rate 23.23% 24.32% 25.15% 24.65% 23.96% 24.85% 25.22% -
Total Cost 333,617 358,367 248,965 273,954 334,974 235,968 196,391 9.22%
-
Net Worth 566,427 566,252 521,547 507,611 480,004 429,311 405,631 5.72%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 52,908 21,659 15,430 15,382 18,344 15,223 12,108 27.84%
Div Payout % 142.50% 46.60% 60.53% 49.50% 34.48% 60.17% 55.02% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 566,427 566,252 521,547 507,611 480,004 429,311 405,631 5.72%
NOSH 311,223 309,427 308,607 307,643 305,735 304,476 302,709 0.46%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 11.33% 13.49% 10.87% 12.26% 16.81% 11.30% 12.72% -
ROE 6.55% 8.21% 4.89% 6.12% 11.08% 5.89% 5.43% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 120.89 133.88 90.52 101.50 131.71 87.37 74.34 8.43%
EPS 11.93 15.02 8.26 10.10 17.40 8.31 7.27 8.60%
DPS 17.00 7.00 5.00 5.00 6.00 5.00 4.00 27.25%
NAPS 1.82 1.83 1.69 1.65 1.57 1.41 1.34 5.23%
Adjusted Per Share Value based on latest NOSH - 308,153
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 38.52 42.41 28.60 31.97 41.23 27.24 23.04 8.93%
EPS 3.80 4.76 2.61 3.18 5.45 2.59 2.25 9.12%
DPS 5.42 2.22 1.58 1.57 1.88 1.56 1.24 27.85%
NAPS 0.5799 0.5797 0.534 0.5197 0.4914 0.4395 0.4153 5.71%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.95 2.98 2.42 2.64 2.25 2.06 1.95 -
P/RPS 2.44 2.23 2.67 2.60 1.71 2.36 2.62 -1.17%
P/EPS 24.73 19.84 29.30 26.14 12.93 24.79 26.82 -1.34%
EY 4.04 5.04 3.41 3.83 7.73 4.03 3.73 1.33%
DY 5.76 2.35 2.07 1.89 2.67 2.43 2.05 18.78%
P/NAPS 1.62 1.63 1.43 1.60 1.43 1.46 1.46 1.74%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 27/09/13 28/09/12 30/09/11 28/09/10 11/11/09 -
Price 2.62 2.78 2.35 2.38 1.96 2.11 1.93 -
P/RPS 2.17 2.08 2.60 2.34 1.49 2.42 2.60 -2.96%
P/EPS 21.96 18.51 28.45 23.56 11.26 25.39 26.55 -3.11%
EY 4.55 5.40 3.51 4.24 8.88 3.94 3.77 3.18%
DY 6.49 2.52 2.13 2.10 3.06 2.37 2.07 20.96%
P/NAPS 1.44 1.52 1.39 1.44 1.25 1.50 1.44 0.00%

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