[KMLOONG] QoQ Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 61.72%
YoY- 3.33%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 414,265 216,986 640,394 443,065 279,341 137,310 637,238 -25.01%
PBT 73,860 45,456 95,433 64,162 40,584 24,069 94,554 -15.22%
Tax -17,962 -11,039 -22,074 -15,424 -10,208 -6,127 -26,034 -21.97%
NP 55,898 34,417 73,359 48,738 30,376 17,942 68,520 -12.72%
-
NP to SH 46,476 28,361 61,059 41,223 25,491 14,128 53,945 -9.48%
-
Tax Rate 24.32% 24.29% 23.13% 24.04% 25.15% 25.46% 27.53% -
Total Cost 358,367 182,569 567,035 394,327 248,965 119,368 568,718 -26.56%
-
Net Worth 566,252 571,545 543,059 521,458 521,547 530,571 517,741 6.17%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 21,659 - 40,112 15,427 15,430 - 36,981 -30.06%
Div Payout % 46.60% - 65.69% 37.43% 60.53% - 68.55% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 566,252 571,545 543,059 521,458 521,547 530,571 517,741 6.17%
NOSH 309,427 308,943 308,556 308,555 308,607 308,471 308,179 0.27%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 13.49% 15.86% 11.46% 11.00% 10.87% 13.07% 10.75% -
ROE 8.21% 4.96% 11.24% 7.91% 4.89% 2.66% 10.42% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 133.88 70.23 207.55 143.59 90.52 44.51 206.78 -25.21%
EPS 15.02 9.18 19.79 13.36 8.26 4.58 17.50 -9.71%
DPS 7.00 0.00 13.00 5.00 5.00 0.00 12.00 -30.25%
NAPS 1.83 1.85 1.76 1.69 1.69 1.72 1.68 5.88%
Adjusted Per Share Value based on latest NOSH - 309,076
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 42.37 22.19 65.50 45.32 28.57 14.04 65.17 -25.01%
EPS 4.75 2.90 6.24 4.22 2.61 1.44 5.52 -9.55%
DPS 2.22 0.00 4.10 1.58 1.58 0.00 3.78 -29.93%
NAPS 0.5791 0.5846 0.5554 0.5333 0.5334 0.5427 0.5295 6.16%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.98 2.82 2.58 2.42 2.42 2.25 2.21 -
P/RPS 2.23 4.02 1.24 1.69 2.67 5.05 1.07 63.37%
P/EPS 19.84 30.72 13.04 18.11 29.30 49.13 12.63 35.24%
EY 5.04 3.26 7.67 5.52 3.41 2.04 7.92 -26.07%
DY 2.35 0.00 5.04 2.07 2.07 0.00 5.43 -42.87%
P/NAPS 1.63 1.52 1.47 1.43 1.43 1.31 1.32 15.14%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 29/09/14 26/06/14 27/03/14 31/12/13 27/09/13 25/06/13 28/03/13 -
Price 2.78 2.90 2.75 2.54 2.35 2.37 2.21 -
P/RPS 2.08 4.13 1.33 1.77 2.60 5.32 1.07 55.94%
P/EPS 18.51 31.59 13.90 19.01 28.45 51.75 12.63 29.11%
EY 5.40 3.17 7.20 5.26 3.51 1.93 7.92 -22.58%
DY 2.52 0.00 4.73 1.97 2.13 0.00 5.43 -40.14%
P/NAPS 1.52 1.57 1.56 1.50 1.39 1.38 1.32 9.89%

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