[KMLOONG] YoY Cumulative Quarter Result on 31-Jul-2015 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 151.23%
YoY- -20.11%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 446,777 516,108 388,502 376,234 414,265 279,341 312,246 6.15%
PBT 51,329 84,946 44,642 55,509 73,860 40,584 50,822 0.16%
Tax -12,362 -19,724 -10,499 -12,892 -17,962 -10,208 -12,530 -0.22%
NP 38,967 65,222 34,143 42,617 55,898 30,376 38,292 0.29%
-
NP to SH 32,141 51,849 29,452 37,129 46,476 25,491 31,072 0.56%
-
Tax Rate 24.08% 23.22% 23.52% 23.23% 24.32% 25.15% 24.65% -
Total Cost 407,810 450,886 354,359 333,617 358,367 248,965 273,954 6.85%
-
Net Worth 746,884 619,291 591,530 566,427 566,252 521,547 507,611 6.64%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 28,008 28,008 21,793 52,908 21,659 15,430 15,382 10.49%
Div Payout % 87.14% 54.02% 74.00% 142.50% 46.60% 60.53% 49.50% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 746,884 619,291 591,530 566,427 566,252 521,547 507,611 6.64%
NOSH 935,412 311,803 311,331 311,223 309,427 308,607 307,643 20.35%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 8.72% 12.64% 8.79% 11.33% 13.49% 10.87% 12.26% -
ROE 4.30% 8.37% 4.98% 6.55% 8.21% 4.89% 6.12% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 47.85 165.84 124.79 120.89 133.88 90.52 101.50 -11.77%
EPS 3.44 16.66 9.46 11.93 15.02 8.26 10.10 -16.42%
DPS 3.00 9.00 7.00 17.00 7.00 5.00 5.00 -8.15%
NAPS 0.80 1.99 1.90 1.82 1.83 1.69 1.65 -11.36%
Adjusted Per Share Value based on latest NOSH - 311,281
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 45.70 52.79 39.74 38.49 42.38 28.57 31.94 6.14%
EPS 3.29 5.30 3.01 3.80 4.75 2.61 3.18 0.56%
DPS 2.87 2.87 2.23 5.41 2.22 1.58 1.57 10.57%
NAPS 0.764 0.6335 0.6051 0.5794 0.5792 0.5335 0.5193 6.64%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 1.39 4.00 3.30 2.95 2.98 2.42 2.64 -
P/RPS 2.90 2.41 2.64 2.44 2.23 2.67 2.60 1.83%
P/EPS 40.38 24.01 34.88 24.73 19.84 29.30 26.14 7.51%
EY 2.48 4.17 2.87 4.04 5.04 3.41 3.83 -6.98%
DY 2.16 2.25 2.12 5.76 2.35 2.07 1.89 2.24%
P/NAPS 1.74 2.01 1.74 1.62 1.63 1.43 1.60 1.40%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 27/09/18 28/09/17 29/09/16 29/09/15 29/09/14 27/09/13 28/09/12 -
Price 1.31 3.96 3.28 2.62 2.78 2.35 2.38 -
P/RPS 2.74 2.39 2.63 2.17 2.08 2.60 2.34 2.66%
P/EPS 38.05 23.77 34.67 21.96 18.51 28.45 23.56 8.31%
EY 2.63 4.21 2.88 4.55 5.40 3.51 4.24 -7.64%
DY 2.29 2.27 2.13 6.49 2.52 2.13 2.10 1.45%
P/NAPS 1.64 1.99 1.73 1.44 1.52 1.39 1.44 2.19%

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