[KMLOONG] QoQ Cumulative Quarter Result on 31-Jan-2012 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 25.76%
YoY- 65.77%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 473,208 312,246 157,762 768,332 591,003 402,678 175,150 93.39%
PBT 66,967 50,822 28,605 165,042 129,338 89,043 35,156 53.36%
Tax -16,542 -12,530 -6,889 -40,293 -32,199 -21,339 -8,602 54.33%
NP 50,425 38,292 21,716 124,749 97,139 67,704 26,554 53.04%
-
NP to SH 39,894 31,072 17,390 96,572 76,789 53,198 19,906 58.62%
-
Tax Rate 24.70% 24.65% 24.08% 24.41% 24.90% 23.96% 24.47% -
Total Cost 422,783 273,954 136,046 643,583 493,864 334,974 148,596 100.15%
-
Net Worth 502,140 507,611 525,386 507,953 486,238 480,004 467,119 4.91%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 15,403 15,382 - 48,959 18,348 18,344 - -
Div Payout % 38.61% 49.50% - 50.70% 23.89% 34.48% - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 502,140 507,611 525,386 507,953 486,238 480,004 467,119 4.91%
NOSH 308,061 307,643 307,243 305,996 305,810 305,735 305,306 0.59%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 10.66% 12.26% 13.77% 16.24% 16.44% 16.81% 15.16% -
ROE 7.94% 6.12% 3.31% 19.01% 15.79% 11.08% 4.26% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 153.61 101.50 51.35 251.09 193.26 131.71 57.37 92.24%
EPS 12.95 10.10 5.66 31.56 25.11 17.40 6.52 57.68%
DPS 5.00 5.00 0.00 16.00 6.00 6.00 0.00 -
NAPS 1.63 1.65 1.71 1.66 1.59 1.57 1.53 4.29%
Adjusted Per Share Value based on latest NOSH - 306,242
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 48.40 31.94 16.14 78.58 60.45 41.18 17.91 93.43%
EPS 4.08 3.18 1.78 9.88 7.85 5.44 2.04 58.40%
DPS 1.58 1.57 0.00 5.01 1.88 1.88 0.00 -
NAPS 0.5136 0.5192 0.5373 0.5195 0.4973 0.4909 0.4778 4.91%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 2.26 2.64 2.61 2.50 2.04 2.25 2.21 -
P/RPS 1.47 2.60 5.08 1.00 1.06 1.71 3.85 -47.21%
P/EPS 17.45 26.14 46.11 7.92 8.12 12.93 33.90 -35.64%
EY 5.73 3.83 2.17 12.62 12.31 7.73 2.95 55.36%
DY 2.21 1.89 0.00 6.40 2.94 2.67 0.00 -
P/NAPS 1.39 1.60 1.53 1.51 1.28 1.43 1.44 -2.31%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 23/12/11 30/09/11 27/06/11 -
Price 2.28 2.38 2.50 2.68 2.30 1.96 2.14 -
P/RPS 1.48 2.34 4.87 1.07 1.19 1.49 3.73 -45.85%
P/EPS 17.61 23.56 44.17 8.49 9.16 11.26 32.82 -33.84%
EY 5.68 4.24 2.26 11.78 10.92 8.88 3.05 51.08%
DY 2.19 2.10 0.00 5.97 2.61 3.06 0.00 -
P/NAPS 1.40 1.44 1.46 1.61 1.45 1.25 1.40 0.00%

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