[KMLOONG] QoQ Quarter Result on 30-Apr-2013 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 0.55%
YoY- -18.76%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 197,329 163,724 142,031 137,310 164,030 160,962 154,484 17.67%
PBT 31,271 23,578 16,515 24,069 27,587 16,145 22,217 25.51%
Tax -6,650 -5,216 -4,081 -6,127 -9,492 -4,012 -5,641 11.56%
NP 24,621 18,362 12,434 17,942 18,095 12,133 16,576 30.08%
-
NP to SH 19,836 15,732 11,363 14,128 14,051 8,822 13,682 28.00%
-
Tax Rate 21.27% 22.12% 24.71% 25.46% 34.41% 24.85% 25.39% -
Total Cost 172,708 145,362 129,597 119,368 145,935 148,829 137,908 16.13%
-
Net Worth 543,062 522,339 521,833 530,571 518,300 502,792 508,452 4.47%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 24,684 - 15,438 - 21,595 - 15,407 36.80%
Div Payout % 124.44% - 135.87% - 153.70% - 112.61% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 543,062 522,339 521,833 530,571 518,300 502,792 508,452 4.47%
NOSH 308,558 309,076 308,777 308,471 308,512 308,461 308,153 0.08%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 12.48% 11.22% 8.75% 13.07% 11.03% 7.54% 10.73% -
ROE 3.65% 3.01% 2.18% 2.66% 2.71% 1.75% 2.69% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 63.95 52.97 46.00 44.51 53.17 52.18 50.13 17.57%
EPS 6.42 5.09 3.68 4.58 4.55 2.86 4.44 27.78%
DPS 8.00 0.00 5.00 0.00 7.00 0.00 5.00 36.68%
NAPS 1.76 1.69 1.69 1.72 1.68 1.63 1.65 4.38%
Adjusted Per Share Value based on latest NOSH - 308,471
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 20.21 16.77 14.55 14.06 16.80 16.48 15.82 17.68%
EPS 2.03 1.61 1.16 1.45 1.44 0.90 1.40 28.02%
DPS 2.53 0.00 1.58 0.00 2.21 0.00 1.58 36.75%
NAPS 0.5562 0.5349 0.5344 0.5434 0.5308 0.5149 0.5207 4.48%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.58 2.42 2.42 2.25 2.21 2.26 2.64 -
P/RPS 4.03 4.57 5.26 5.05 4.16 4.33 5.27 -16.33%
P/EPS 40.13 47.54 65.76 49.13 48.52 79.02 59.46 -23.00%
EY 2.49 2.10 1.52 2.04 2.06 1.27 1.68 29.90%
DY 3.10 0.00 2.07 0.00 3.17 0.00 1.89 38.95%
P/NAPS 1.47 1.43 1.43 1.31 1.32 1.39 1.60 -5.47%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 31/12/13 27/09/13 25/06/13 28/03/13 31/12/12 28/09/12 -
Price 2.75 2.54 2.35 2.37 2.21 2.28 2.38 -
P/RPS 4.30 4.79 5.11 5.32 4.16 4.37 4.75 -6.40%
P/EPS 42.78 49.90 63.86 51.75 48.52 79.72 53.60 -13.92%
EY 2.34 2.00 1.57 1.93 2.06 1.25 1.87 16.07%
DY 2.91 0.00 2.13 0.00 3.17 0.00 2.10 24.21%
P/NAPS 1.56 1.50 1.39 1.38 1.32 1.40 1.44 5.46%

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