[KMLOONG] QoQ Quarter Result on 30-Apr-2015 [#1]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 8.29%
YoY- -47.89%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 172,375 209,121 213,359 162,875 181,252 179,408 197,279 -8.58%
PBT 14,459 37,611 32,282 23,227 21,749 23,254 28,404 -36.16%
Tax 140 -9,163 -7,399 -5,493 -4,509 -6,703 -6,923 -
NP 14,599 28,448 24,883 17,734 17,240 16,551 21,481 -22.64%
-
NP to SH 12,360 24,294 22,350 14,779 13,647 15,156 18,115 -22.44%
-
Tax Rate -0.97% 24.36% 22.92% 23.65% 20.73% 28.83% 24.37% -
Total Cost 157,776 180,673 188,476 145,141 164,012 162,857 175,798 -6.93%
-
Net Worth 579,270 566,134 566,532 591,159 577,820 562,138 566,674 1.47%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 18,686 - 21,789 31,113 18,639 - 21,676 -9.39%
Div Payout % 151.18% - 97.49% 210.53% 136.58% - 119.66% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 579,270 566,134 566,532 591,159 577,820 562,138 566,674 1.47%
NOSH 311,435 311,062 311,281 311,136 310,656 310,573 309,658 0.38%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 8.47% 13.60% 11.66% 10.89% 9.51% 9.23% 10.89% -
ROE 2.13% 4.29% 3.95% 2.50% 2.36% 2.70% 3.20% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 55.35 67.23 68.54 52.35 58.34 57.77 63.71 -8.92%
EPS 3.97 7.81 7.18 4.75 4.40 4.88 5.85 -22.72%
DPS 6.00 0.00 7.00 10.00 6.00 0.00 7.00 -9.74%
NAPS 1.86 1.82 1.82 1.90 1.86 1.81 1.83 1.08%
Adjusted Per Share Value based on latest NOSH - 311,136
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 17.63 21.39 21.82 16.66 18.54 18.35 20.18 -8.58%
EPS 1.26 2.48 2.29 1.51 1.40 1.55 1.85 -22.53%
DPS 1.91 0.00 2.23 3.18 1.91 0.00 2.22 -9.51%
NAPS 0.5925 0.579 0.5794 0.6046 0.591 0.5749 0.5796 1.47%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 3.04 2.80 2.95 2.80 2.76 2.82 2.98 -
P/RPS 5.49 4.16 4.30 5.35 4.73 4.88 4.68 11.19%
P/EPS 76.60 35.85 41.09 58.95 62.83 57.79 50.94 31.15%
EY 1.31 2.79 2.43 1.70 1.59 1.73 1.96 -23.49%
DY 1.97 0.00 2.37 3.57 2.17 0.00 2.35 -11.06%
P/NAPS 1.63 1.54 1.62 1.47 1.48 1.56 1.63 0.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/03/16 30/12/15 29/09/15 30/06/15 26/03/15 31/12/14 29/09/14 -
Price 3.54 2.90 2.62 2.77 2.80 2.68 2.78 -
P/RPS 6.40 4.31 3.82 5.29 4.80 4.64 4.36 29.07%
P/EPS 89.20 37.13 36.49 58.32 63.74 54.92 47.52 51.99%
EY 1.12 2.69 2.74 1.71 1.57 1.82 2.10 -34.15%
DY 1.69 0.00 2.67 3.61 2.14 0.00 2.52 -23.32%
P/NAPS 1.90 1.59 1.44 1.46 1.51 1.48 1.52 15.99%

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