[KMLOONG] QoQ Cumulative Quarter Result on 30-Apr-2014 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -53.55%
YoY- 100.74%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 774,925 593,673 414,265 216,986 640,394 443,065 279,341 97.06%
PBT 118,863 97,114 73,860 45,456 95,433 64,162 40,584 104.30%
Tax -29,174 -24,665 -17,962 -11,039 -22,074 -15,424 -10,208 101.00%
NP 89,689 72,449 55,898 34,417 73,359 48,738 30,376 105.40%
-
NP to SH 75,279 61,632 46,476 28,361 61,059 41,223 25,491 105.43%
-
Tax Rate 24.54% 25.40% 24.32% 24.29% 23.13% 24.04% 25.15% -
Total Cost 685,236 521,224 358,367 182,569 567,035 394,327 248,965 96.03%
-
Net Worth 572,808 560,290 566,252 571,545 543,059 521,458 521,547 6.43%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 40,251 21,668 21,659 - 40,112 15,427 15,430 89.16%
Div Payout % 53.47% 35.16% 46.60% - 65.69% 37.43% 60.53% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 572,808 560,290 566,252 571,545 543,059 521,458 521,547 6.43%
NOSH 309,626 309,552 309,427 308,943 308,556 308,555 308,607 0.21%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 11.57% 12.20% 13.49% 15.86% 11.46% 11.00% 10.87% -
ROE 13.14% 11.00% 8.21% 4.96% 11.24% 7.91% 4.89% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 250.28 191.78 133.88 70.23 207.55 143.59 90.52 96.63%
EPS 24.31 19.91 15.02 9.18 19.79 13.36 8.26 104.96%
DPS 13.00 7.00 7.00 0.00 13.00 5.00 5.00 88.75%
NAPS 1.85 1.81 1.83 1.85 1.76 1.69 1.69 6.19%
Adjusted Per Share Value based on latest NOSH - 308,943
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 79.29 60.75 42.39 22.20 65.53 45.34 28.58 97.07%
EPS 7.70 6.31 4.76 2.90 6.25 4.22 2.61 105.29%
DPS 4.12 2.22 2.22 0.00 4.10 1.58 1.58 89.11%
NAPS 0.5861 0.5733 0.5794 0.5848 0.5557 0.5336 0.5337 6.42%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.76 2.82 2.98 2.82 2.58 2.42 2.42 -
P/RPS 1.10 1.47 2.23 4.02 1.24 1.69 2.67 -44.54%
P/EPS 11.35 14.16 19.84 30.72 13.04 18.11 29.30 -46.76%
EY 8.81 7.06 5.04 3.26 7.67 5.52 3.41 87.95%
DY 4.71 2.48 2.35 0.00 5.04 2.07 2.07 72.73%
P/NAPS 1.49 1.56 1.63 1.52 1.47 1.43 1.43 2.77%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 31/12/14 29/09/14 26/06/14 27/03/14 31/12/13 27/09/13 -
Price 2.80 2.68 2.78 2.90 2.75 2.54 2.35 -
P/RPS 1.12 1.40 2.08 4.13 1.33 1.77 2.60 -42.87%
P/EPS 11.52 13.46 18.51 31.59 13.90 19.01 28.45 -45.17%
EY 8.68 7.43 5.40 3.17 7.20 5.26 3.51 82.56%
DY 4.64 2.61 2.52 0.00 4.73 1.97 2.13 67.80%
P/NAPS 1.51 1.48 1.52 1.57 1.56 1.50 1.39 5.65%

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