[KMLOONG] QoQ Cumulative Quarter Result on 31-Oct-2015 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 65.43%
YoY- -0.34%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 388,502 177,704 757,730 585,355 376,234 162,875 774,925 -36.91%
PBT 44,642 18,411 107,579 93,120 55,509 23,227 118,863 -47.97%
Tax -10,499 -4,334 -21,915 -22,055 -12,892 -5,493 -29,174 -49.43%
NP 34,143 14,077 85,664 71,065 42,617 17,734 89,689 -47.50%
-
NP to SH 29,452 12,410 73,783 61,423 37,129 14,779 75,279 -46.53%
-
Tax Rate 23.52% 23.54% 20.37% 23.68% 23.23% 23.65% 24.54% -
Total Cost 354,359 163,627 672,066 514,290 333,617 145,141 685,236 -35.59%
-
Net Worth 591,530 590,952 578,843 566,311 566,427 591,159 572,808 2.16%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 21,793 - 71,577 52,897 52,908 31,113 40,251 -33.59%
Div Payout % 74.00% - 97.01% 86.12% 142.50% 210.53% 53.47% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 591,530 590,952 578,843 566,311 566,427 591,159 572,808 2.16%
NOSH 311,331 311,027 311,206 311,160 311,223 311,136 309,626 0.36%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 8.79% 7.92% 11.31% 12.14% 11.33% 10.89% 11.57% -
ROE 4.98% 2.10% 12.75% 10.85% 6.55% 2.50% 13.14% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 124.79 57.13 243.48 188.12 120.89 52.35 250.28 -37.14%
EPS 9.46 3.99 23.71 19.74 11.93 4.75 24.31 -46.72%
DPS 7.00 0.00 23.00 17.00 17.00 10.00 13.00 -33.83%
NAPS 1.90 1.90 1.86 1.82 1.82 1.90 1.85 1.79%
Adjusted Per Share Value based on latest NOSH - 311,062
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 39.73 18.18 77.50 59.87 38.48 16.66 79.26 -36.92%
EPS 3.01 1.27 7.55 6.28 3.80 1.51 7.70 -46.56%
DPS 2.23 0.00 7.32 5.41 5.41 3.18 4.12 -33.60%
NAPS 0.605 0.6044 0.592 0.5792 0.5793 0.6046 0.5859 2.16%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 3.30 3.39 3.04 2.80 2.95 2.80 2.76 -
P/RPS 2.64 5.93 1.25 1.49 2.44 5.35 1.10 79.35%
P/EPS 34.88 84.96 12.82 14.18 24.73 58.95 11.35 111.51%
EY 2.87 1.18 7.80 7.05 4.04 1.70 8.81 -52.68%
DY 2.12 0.00 7.57 6.07 5.76 3.57 4.71 -41.29%
P/NAPS 1.74 1.78 1.63 1.54 1.62 1.47 1.49 10.90%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/09/16 29/06/16 29/03/16 30/12/15 29/09/15 30/06/15 26/03/15 -
Price 3.28 3.35 3.54 2.90 2.62 2.77 2.80 -
P/RPS 2.63 5.86 1.45 1.54 2.17 5.29 1.12 76.76%
P/EPS 34.67 83.96 14.93 14.69 21.96 58.32 11.52 108.58%
EY 2.88 1.19 6.70 6.81 4.55 1.71 8.68 -52.10%
DY 2.13 0.00 6.50 5.86 6.49 3.61 4.64 -40.52%
P/NAPS 1.73 1.76 1.90 1.59 1.44 1.46 1.51 9.50%

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