[KMLOONG] YoY TTM Result on 30-Apr-2013 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -6.05%
YoY- -46.11%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 772,559 720,814 720,070 616,786 750,944 611,559 479,557 8.26%
PBT 102,763 96,634 116,820 90,018 158,491 104,896 84,750 3.26%
Tax -20,756 -23,628 -26,986 -25,272 -38,580 -22,295 -21,385 -0.49%
NP 82,007 73,006 89,834 64,746 119,911 82,601 63,365 4.38%
-
NP to SH 71,414 61,697 75,292 50,683 94,056 64,804 52,644 5.20%
-
Tax Rate 20.20% 24.45% 23.10% 28.07% 24.34% 21.25% 25.23% -
Total Cost 690,552 647,808 630,236 552,040 631,033 528,958 416,192 8.79%
-
Net Worth 590,952 591,159 571,545 530,571 525,386 467,119 435,123 5.22%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 40,475 71,429 40,123 37,003 48,983 36,581 30,356 4.90%
Div Payout % 56.68% 115.77% 53.29% 73.01% 52.08% 56.45% 57.66% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 590,952 591,159 571,545 530,571 525,386 467,119 435,123 5.22%
NOSH 311,027 311,136 308,943 308,471 307,243 305,306 304,282 0.36%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 10.61% 10.13% 12.48% 10.50% 15.97% 13.51% 13.21% -
ROE 12.08% 10.44% 13.17% 9.55% 17.90% 13.87% 12.10% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 248.39 231.67 233.08 199.95 244.41 200.31 157.60 7.86%
EPS 22.96 19.83 24.37 16.43 30.61 21.23 17.30 4.82%
DPS 13.00 23.00 13.00 12.00 16.00 12.00 10.00 4.46%
NAPS 1.90 1.90 1.85 1.72 1.71 1.53 1.43 4.84%
Adjusted Per Share Value based on latest NOSH - 308,471
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 79.05 73.76 73.68 63.11 76.84 62.58 49.07 8.26%
EPS 7.31 6.31 7.70 5.19 9.62 6.63 5.39 5.20%
DPS 4.14 7.31 4.11 3.79 5.01 3.74 3.11 4.87%
NAPS 0.6047 0.6049 0.5848 0.5429 0.5376 0.478 0.4452 5.23%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 3.39 2.80 2.82 2.25 2.61 2.21 2.06 -
P/RPS 1.36 1.21 1.21 1.13 1.07 1.10 1.31 0.62%
P/EPS 14.76 14.12 11.57 13.69 8.53 10.41 11.91 3.63%
EY 6.77 7.08 8.64 7.30 11.73 9.60 8.40 -3.52%
DY 3.83 8.21 4.61 5.33 6.13 5.43 4.85 -3.85%
P/NAPS 1.78 1.47 1.52 1.31 1.53 1.44 1.44 3.59%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 30/06/15 26/06/14 25/06/13 29/06/12 27/06/11 29/06/10 -
Price 3.35 2.77 2.90 2.37 2.50 2.14 1.92 -
P/RPS 1.35 1.20 1.24 1.19 1.02 1.07 1.22 1.70%
P/EPS 14.59 13.97 11.90 14.42 8.17 10.08 11.10 4.65%
EY 6.85 7.16 8.40 6.93 12.25 9.92 9.01 -4.46%
DY 3.88 8.30 4.48 5.06 6.40 5.61 5.21 -4.78%
P/NAPS 1.76 1.46 1.57 1.38 1.46 1.40 1.34 4.64%

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