[KMLOONG] QoQ Cumulative Quarter Result on 31-Jan-2015 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 22.14%
YoY- 23.29%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 585,355 376,234 162,875 774,925 593,673 414,265 216,986 93.43%
PBT 93,120 55,509 23,227 118,863 97,114 73,860 45,456 61.08%
Tax -22,055 -12,892 -5,493 -29,174 -24,665 -17,962 -11,039 58.42%
NP 71,065 42,617 17,734 89,689 72,449 55,898 34,417 61.93%
-
NP to SH 61,423 37,129 14,779 75,279 61,632 46,476 28,361 67.15%
-
Tax Rate 23.68% 23.23% 23.65% 24.54% 25.40% 24.32% 24.29% -
Total Cost 514,290 333,617 145,141 685,236 521,224 358,367 182,569 99.08%
-
Net Worth 566,311 566,427 591,159 572,808 560,290 566,252 571,545 -0.60%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 52,897 52,908 31,113 40,251 21,668 21,659 - -
Div Payout % 86.12% 142.50% 210.53% 53.47% 35.16% 46.60% - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 566,311 566,427 591,159 572,808 560,290 566,252 571,545 -0.60%
NOSH 311,160 311,223 311,136 309,626 309,552 309,427 308,943 0.47%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 12.14% 11.33% 10.89% 11.57% 12.20% 13.49% 15.86% -
ROE 10.85% 6.55% 2.50% 13.14% 11.00% 8.21% 4.96% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 188.12 120.89 52.35 250.28 191.78 133.88 70.23 92.52%
EPS 19.74 11.93 4.75 24.31 19.91 15.02 9.18 66.36%
DPS 17.00 17.00 10.00 13.00 7.00 7.00 0.00 -
NAPS 1.82 1.82 1.90 1.85 1.81 1.83 1.85 -1.08%
Adjusted Per Share Value based on latest NOSH - 310,656
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 59.95 38.54 16.68 79.37 60.81 42.43 22.22 93.45%
EPS 6.29 3.80 1.51 7.71 6.31 4.76 2.90 67.32%
DPS 5.42 5.42 3.19 4.12 2.22 2.22 0.00 -
NAPS 0.58 0.5802 0.6055 0.5867 0.5739 0.58 0.5854 -0.61%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.80 2.95 2.80 2.76 2.82 2.98 2.82 -
P/RPS 1.49 2.44 5.35 1.10 1.47 2.23 4.02 -48.30%
P/EPS 14.18 24.73 58.95 11.35 14.16 19.84 30.72 -40.18%
EY 7.05 4.04 1.70 8.81 7.06 5.04 3.26 66.99%
DY 6.07 5.76 3.57 4.71 2.48 2.35 0.00 -
P/NAPS 1.54 1.62 1.47 1.49 1.56 1.63 1.52 0.87%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/12/15 29/09/15 30/06/15 26/03/15 31/12/14 29/09/14 26/06/14 -
Price 2.90 2.62 2.77 2.80 2.68 2.78 2.90 -
P/RPS 1.54 2.17 5.29 1.12 1.40 2.08 4.13 -48.10%
P/EPS 14.69 21.96 58.32 11.52 13.46 18.51 31.59 -39.89%
EY 6.81 4.55 1.71 8.68 7.43 5.40 3.17 66.25%
DY 5.86 6.49 3.61 4.64 2.61 2.52 0.00 -
P/NAPS 1.59 1.44 1.46 1.51 1.48 1.52 1.57 0.84%

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