[KMLOONG] QoQ Annualized 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- -3.77%
YoY- 80.97%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 624,492 631,048 768,332 788,004 805,356 700,600 563,408 7.10%
PBT 101,644 114,420 165,042 172,450 178,086 140,624 90,633 7.95%
Tax -25,060 -27,556 -40,293 -42,932 -42,678 -34,408 -19,023 20.19%
NP 76,584 86,864 124,749 129,518 135,408 106,216 71,610 4.58%
-
NP to SH 62,144 69,560 96,572 102,385 106,396 79,624 58,256 4.40%
-
Tax Rate 24.65% 24.08% 24.41% 24.90% 23.96% 24.47% 20.99% -
Total Cost 547,908 544,184 643,583 658,485 669,948 594,384 491,798 7.47%
-
Net Worth 507,611 525,386 507,953 486,238 480,004 467,119 444,864 9.20%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 30,764 - 48,959 24,464 36,688 - 36,564 -10.88%
Div Payout % 49.50% - 50.70% 23.89% 34.48% - 62.76% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 507,611 525,386 507,953 486,238 480,004 467,119 444,864 9.20%
NOSH 307,643 307,243 305,996 305,810 305,735 305,306 304,701 0.64%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 12.26% 13.77% 16.24% 16.44% 16.81% 15.16% 12.71% -
ROE 12.24% 13.24% 19.01% 21.06% 22.17% 17.05% 13.10% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 202.99 205.39 251.09 257.68 263.42 229.47 184.90 6.42%
EPS 20.20 22.64 31.56 33.48 34.80 26.08 19.12 3.73%
DPS 10.00 0.00 16.00 8.00 12.00 0.00 12.00 -11.45%
NAPS 1.65 1.71 1.66 1.59 1.57 1.53 1.46 8.50%
Adjusted Per Share Value based on latest NOSH - 306,376
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 63.90 64.57 78.62 80.63 82.41 71.69 57.65 7.10%
EPS 6.36 7.12 9.88 10.48 10.89 8.15 5.96 4.42%
DPS 3.15 0.00 5.01 2.50 3.75 0.00 3.74 -10.82%
NAPS 0.5194 0.5376 0.5198 0.4975 0.4912 0.478 0.4552 9.20%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.64 2.61 2.50 2.04 2.25 2.21 2.38 -
P/RPS 1.30 1.27 1.00 0.79 0.85 0.96 1.29 0.51%
P/EPS 13.07 11.53 7.92 6.09 6.47 8.47 12.45 3.29%
EY 7.65 8.67 12.62 16.41 15.47 11.80 8.03 -3.18%
DY 3.79 0.00 6.40 3.92 5.33 0.00 5.04 -17.32%
P/NAPS 1.60 1.53 1.51 1.28 1.43 1.44 1.63 -1.23%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 29/06/12 30/03/12 23/12/11 30/09/11 27/06/11 31/03/11 -
Price 2.38 2.50 2.68 2.30 1.96 2.14 2.23 -
P/RPS 1.17 1.22 1.07 0.89 0.74 0.93 1.21 -2.21%
P/EPS 11.78 11.04 8.49 6.87 5.63 8.21 11.66 0.68%
EY 8.49 9.06 11.78 14.56 17.76 12.19 8.57 -0.62%
DY 4.20 0.00 5.97 3.48 6.12 0.00 5.38 -15.22%
P/NAPS 1.44 1.46 1.61 1.45 1.25 1.40 1.53 -3.96%

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