[KMLOONG] YoY Quarter Result on 31-Jan-2012 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -16.14%
YoY- 25.02%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 181,252 197,329 164,030 177,329 156,015 103,955 80,143 14.56%
PBT 21,749 31,271 27,587 35,704 22,866 18,181 13,132 8.76%
Tax -4,509 -6,650 -9,492 -8,094 -2,485 -4,985 -1,675 17.93%
NP 17,240 24,621 18,095 27,610 20,381 13,196 11,457 7.04%
-
NP to SH 13,647 19,836 14,051 19,783 15,824 11,557 8,715 7.75%
-
Tax Rate 20.73% 21.27% 34.41% 22.67% 10.87% 27.42% 12.76% -
Total Cost 164,012 172,708 145,935 149,719 135,634 90,759 68,686 15.60%
-
Net Worth 577,820 543,062 518,300 508,362 445,229 422,365 389,851 6.77%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 18,639 24,684 21,595 30,624 21,346 18,231 9,066 12.75%
Div Payout % 136.58% 124.44% 153.70% 154.80% 134.90% 157.75% 104.03% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 577,820 543,062 518,300 508,362 445,229 422,365 389,851 6.77%
NOSH 310,656 308,558 308,512 306,242 304,951 303,860 302,210 0.46%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 9.51% 12.48% 11.03% 15.57% 13.06% 12.69% 14.30% -
ROE 2.36% 3.65% 2.71% 3.89% 3.55% 2.74% 2.24% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 58.34 63.95 53.17 57.90 51.16 34.21 26.52 14.03%
EPS 4.40 6.42 4.55 6.46 5.18 3.80 2.88 7.31%
DPS 6.00 8.00 7.00 10.00 7.00 6.00 3.00 12.24%
NAPS 1.86 1.76 1.68 1.66 1.46 1.39 1.29 6.28%
Adjusted Per Share Value based on latest NOSH - 306,242
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 18.55 20.19 16.78 18.15 15.96 10.64 8.20 14.56%
EPS 1.40 2.03 1.44 2.02 1.62 1.18 0.89 7.83%
DPS 1.91 2.53 2.21 3.13 2.18 1.87 0.93 12.73%
NAPS 0.5913 0.5557 0.5304 0.5202 0.4556 0.4322 0.3989 6.77%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.76 2.58 2.21 2.50 2.38 2.05 1.60 -
P/RPS 4.73 4.03 4.16 4.32 4.65 5.99 6.03 -3.96%
P/EPS 62.83 40.13 48.52 38.70 45.87 53.90 55.48 2.09%
EY 1.59 2.49 2.06 2.58 2.18 1.86 1.80 -2.04%
DY 2.17 3.10 3.17 4.00 2.94 2.93 1.87 2.50%
P/NAPS 1.48 1.47 1.32 1.51 1.63 1.47 1.24 2.99%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 26/03/15 27/03/14 28/03/13 30/03/12 31/03/11 30/03/10 31/03/09 -
Price 2.80 2.75 2.21 2.68 2.23 2.14 1.73 -
P/RPS 4.80 4.30 4.16 4.63 4.36 6.26 6.52 -4.97%
P/EPS 63.74 42.78 48.52 41.49 42.98 56.27 59.99 1.01%
EY 1.57 2.34 2.06 2.41 2.33 1.78 1.67 -1.02%
DY 2.14 2.91 3.17 3.73 3.14 2.80 1.73 3.60%
P/NAPS 1.51 1.56 1.32 1.61 1.53 1.54 1.34 2.00%

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