[KMLOONG] YoY Quarter Result on 31-Oct-2011 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -29.14%
YoY- 37.72%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 179,408 163,724 160,962 188,325 141,372 122,558 108,549 8.73%
PBT 23,254 23,578 16,145 40,295 27,775 22,988 13,400 9.61%
Tax -6,703 -5,216 -4,012 -10,860 -6,600 -5,288 -2,208 20.32%
NP 16,551 18,362 12,133 29,435 21,175 17,700 11,192 6.73%
-
NP to SH 15,156 15,732 8,822 23,591 17,130 14,574 7,923 11.41%
-
Tax Rate 28.83% 22.12% 24.85% 26.95% 23.76% 23.00% 16.48% -
Total Cost 162,857 145,362 148,829 158,890 120,197 104,858 97,357 8.94%
-
Net Worth 562,138 522,339 502,792 487,138 445,014 422,038 381,029 6.69%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 562,138 522,339 502,792 487,138 445,014 422,038 381,029 6.69%
NOSH 310,573 309,076 308,461 306,376 304,804 303,624 302,404 0.44%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 9.23% 11.22% 7.54% 15.63% 14.98% 14.44% 10.31% -
ROE 2.70% 3.01% 1.75% 4.84% 3.85% 3.45% 2.08% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 57.77 52.97 52.18 61.47 46.38 40.36 35.90 8.24%
EPS 4.88 5.09 2.86 7.70 5.62 4.80 2.62 10.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.69 1.63 1.59 1.46 1.39 1.26 6.21%
Adjusted Per Share Value based on latest NOSH - 306,376
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 18.35 16.75 16.47 19.26 14.46 12.54 11.10 8.73%
EPS 1.55 1.61 0.90 2.41 1.75 1.49 0.81 11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.575 0.5343 0.5143 0.4983 0.4552 0.4317 0.3898 6.69%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.82 2.42 2.26 2.04 2.45 1.88 1.51 -
P/RPS 4.88 4.57 4.33 3.32 5.28 4.66 4.21 2.49%
P/EPS 57.79 47.54 79.02 26.49 43.59 39.17 57.63 0.04%
EY 1.73 2.10 1.27 3.77 2.29 2.55 1.74 -0.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.43 1.39 1.28 1.68 1.35 1.20 4.46%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/12/14 31/12/13 31/12/12 23/12/11 29/12/10 23/12/09 31/12/08 -
Price 2.68 2.54 2.28 2.30 2.60 1.99 1.50 -
P/RPS 4.64 4.79 4.37 3.74 5.61 4.93 4.18 1.75%
P/EPS 54.92 49.90 79.72 29.87 46.26 41.46 57.25 -0.68%
EY 1.82 2.00 1.25 3.35 2.16 2.41 1.75 0.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.50 1.40 1.45 1.78 1.43 1.19 3.69%

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