[KMLOONG] QoQ Cumulative Quarter Result on 31-Jul-2012 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 78.68%
YoY- -41.59%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 137,310 637,238 473,208 312,246 157,762 768,332 591,003 -62.24%
PBT 24,069 94,554 66,967 50,822 28,605 165,042 129,338 -67.43%
Tax -6,127 -26,034 -16,542 -12,530 -6,889 -40,293 -32,199 -66.95%
NP 17,942 68,520 50,425 38,292 21,716 124,749 97,139 -67.60%
-
NP to SH 14,128 53,945 39,894 31,072 17,390 96,572 76,789 -67.68%
-
Tax Rate 25.46% 27.53% 24.70% 24.65% 24.08% 24.41% 24.90% -
Total Cost 119,368 568,718 422,783 273,954 136,046 643,583 493,864 -61.23%
-
Net Worth 530,571 517,741 502,140 507,611 525,386 507,953 486,238 5.99%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - 36,981 15,403 15,382 - 48,959 18,348 -
Div Payout % - 68.55% 38.61% 49.50% - 50.70% 23.89% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 530,571 517,741 502,140 507,611 525,386 507,953 486,238 5.99%
NOSH 308,471 308,179 308,061 307,643 307,243 305,996 305,810 0.57%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 13.07% 10.75% 10.66% 12.26% 13.77% 16.24% 16.44% -
ROE 2.66% 10.42% 7.94% 6.12% 3.31% 19.01% 15.79% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 44.51 206.78 153.61 101.50 51.35 251.09 193.26 -62.46%
EPS 4.58 17.50 12.95 10.10 5.66 31.56 25.11 -67.87%
DPS 0.00 12.00 5.00 5.00 0.00 16.00 6.00 -
NAPS 1.72 1.68 1.63 1.65 1.71 1.66 1.59 5.38%
Adjusted Per Share Value based on latest NOSH - 308,153
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 14.06 65.27 48.47 31.98 16.16 78.70 60.53 -62.24%
EPS 1.45 5.53 4.09 3.18 1.78 9.89 7.87 -67.65%
DPS 0.00 3.79 1.58 1.58 0.00 5.01 1.88 -
NAPS 0.5434 0.5303 0.5143 0.5199 0.5381 0.5203 0.498 5.99%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 2.25 2.21 2.26 2.64 2.61 2.50 2.04 -
P/RPS 5.05 1.07 1.47 2.60 5.08 1.00 1.06 183.40%
P/EPS 49.13 12.63 17.45 26.14 46.11 7.92 8.12 232.40%
EY 2.04 7.92 5.73 3.83 2.17 12.62 12.31 -69.86%
DY 0.00 5.43 2.21 1.89 0.00 6.40 2.94 -
P/NAPS 1.31 1.32 1.39 1.60 1.53 1.51 1.28 1.55%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 28/03/13 31/12/12 28/09/12 29/06/12 30/03/12 23/12/11 -
Price 2.37 2.21 2.28 2.38 2.50 2.68 2.30 -
P/RPS 5.32 1.07 1.48 2.34 4.87 1.07 1.19 171.62%
P/EPS 51.75 12.63 17.61 23.56 44.17 8.49 9.16 217.54%
EY 1.93 7.92 5.68 4.24 2.26 11.78 10.92 -68.53%
DY 0.00 5.43 2.19 2.10 0.00 5.97 2.61 -
P/NAPS 1.38 1.32 1.40 1.44 1.46 1.61 1.45 -3.24%

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