[KMLOONG] QoQ Cumulative Quarter Result on 30-Apr-2011 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -65.83%
YoY- 49.02%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 768,332 591,003 402,678 175,150 563,408 407,394 266,022 102.41%
PBT 165,042 129,338 89,043 35,156 90,633 67,767 39,992 156.62%
Tax -40,293 -32,199 -21,339 -8,602 -19,023 -16,538 -9,938 153.61%
NP 124,749 97,139 67,704 26,554 71,610 51,229 30,054 157.61%
-
NP to SH 96,572 76,789 53,198 19,906 58,256 42,432 25,302 143.63%
-
Tax Rate 24.41% 24.90% 23.96% 24.47% 20.99% 24.40% 24.85% -
Total Cost 643,583 493,864 334,974 148,596 491,798 356,165 235,968 94.85%
-
Net Worth 507,953 486,238 480,004 467,119 444,864 444,409 429,311 11.83%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 48,959 18,348 18,344 - 36,564 15,219 15,223 117.41%
Div Payout % 50.70% 23.89% 34.48% - 62.76% 35.87% 60.17% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 507,953 486,238 480,004 467,119 444,864 444,409 429,311 11.83%
NOSH 305,996 305,810 305,735 305,306 304,701 304,390 304,476 0.33%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 16.24% 16.44% 16.81% 15.16% 12.71% 12.57% 11.30% -
ROE 19.01% 15.79% 11.08% 4.26% 13.10% 9.55% 5.89% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 251.09 193.26 131.71 57.37 184.90 133.84 87.37 101.74%
EPS 31.56 25.11 17.40 6.52 19.12 13.94 8.31 142.82%
DPS 16.00 6.00 6.00 0.00 12.00 5.00 5.00 116.69%
NAPS 1.66 1.59 1.57 1.53 1.46 1.46 1.41 11.46%
Adjusted Per Share Value based on latest NOSH - 305,306
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 78.70 60.53 41.24 17.94 57.71 41.73 27.25 102.41%
EPS 9.89 7.87 5.45 2.04 5.97 4.35 2.59 143.70%
DPS 5.01 1.88 1.88 0.00 3.75 1.56 1.56 117.21%
NAPS 0.5203 0.498 0.4916 0.4784 0.4556 0.4552 0.4397 11.84%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 2.50 2.04 2.25 2.21 2.38 2.45 2.06 -
P/RPS 1.00 1.06 1.71 3.85 1.29 1.83 2.36 -43.49%
P/EPS 7.92 8.12 12.93 33.90 12.45 17.58 24.79 -53.16%
EY 12.62 12.31 7.73 2.95 8.03 5.69 4.03 113.59%
DY 6.40 2.94 2.67 0.00 5.04 2.04 2.43 90.37%
P/NAPS 1.51 1.28 1.43 1.44 1.63 1.68 1.46 2.26%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 23/12/11 30/09/11 27/06/11 31/03/11 29/12/10 28/09/10 -
Price 2.68 2.30 1.96 2.14 2.23 2.60 2.11 -
P/RPS 1.07 1.19 1.49 3.73 1.21 1.94 2.42 -41.87%
P/EPS 8.49 9.16 11.26 32.82 11.66 18.65 25.39 -51.72%
EY 11.78 10.92 8.88 3.05 8.57 5.36 3.94 107.12%
DY 5.97 2.61 3.06 0.00 5.38 1.92 2.37 84.82%
P/NAPS 1.61 1.45 1.25 1.40 1.53 1.78 1.50 4.81%

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