[KMLOONG] QoQ Quarter Result on 31-Jul-2011 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 67.25%
YoY- 178.73%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 157,762 177,329 188,325 227,528 175,150 156,015 141,372 7.59%
PBT 28,605 35,704 40,295 53,887 35,156 22,866 27,775 1.98%
Tax -6,889 -8,094 -10,860 -12,737 -8,602 -2,485 -6,600 2.90%
NP 21,716 27,610 29,435 41,150 26,554 20,381 21,175 1.69%
-
NP to SH 17,390 19,783 23,591 33,292 19,906 15,824 17,130 1.01%
-
Tax Rate 24.08% 22.67% 26.95% 23.64% 24.47% 10.87% 23.76% -
Total Cost 136,046 149,719 158,890 186,378 148,596 135,634 120,197 8.61%
-
Net Worth 525,386 508,362 487,138 480,408 467,119 445,229 445,014 11.71%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - 30,624 - 18,359 - 21,346 - -
Div Payout % - 154.80% - 55.15% - 134.90% - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 525,386 508,362 487,138 480,408 467,119 445,229 445,014 11.71%
NOSH 307,243 306,242 306,376 305,992 305,306 304,951 304,804 0.53%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 13.77% 15.57% 15.63% 18.09% 15.16% 13.06% 14.98% -
ROE 3.31% 3.89% 4.84% 6.93% 4.26% 3.55% 3.85% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 51.35 57.90 61.47 74.36 57.37 51.16 46.38 7.02%
EPS 5.66 6.46 7.70 10.88 6.52 5.18 5.62 0.47%
DPS 0.00 10.00 0.00 6.00 0.00 7.00 0.00 -
NAPS 1.71 1.66 1.59 1.57 1.53 1.46 1.46 11.12%
Adjusted Per Share Value based on latest NOSH - 305,992
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 16.16 18.16 19.29 23.30 17.94 15.98 14.48 7.59%
EPS 1.78 2.03 2.42 3.41 2.04 1.62 1.75 1.14%
DPS 0.00 3.14 0.00 1.88 0.00 2.19 0.00 -
NAPS 0.5381 0.5207 0.4989 0.4921 0.4784 0.456 0.4558 11.71%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 2.61 2.50 2.04 2.25 2.21 2.38 2.45 -
P/RPS 5.08 4.32 3.32 3.03 3.85 4.65 5.28 -2.54%
P/EPS 46.11 38.70 26.49 20.68 33.90 45.87 43.59 3.82%
EY 2.17 2.58 3.77 4.84 2.95 2.18 2.29 -3.52%
DY 0.00 4.00 0.00 2.67 0.00 2.94 0.00 -
P/NAPS 1.53 1.51 1.28 1.43 1.44 1.63 1.68 -6.05%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 30/03/12 23/12/11 30/09/11 27/06/11 31/03/11 29/12/10 -
Price 2.50 2.68 2.30 1.96 2.14 2.23 2.60 -
P/RPS 4.87 4.63 3.74 2.64 3.73 4.36 5.61 -9.00%
P/EPS 44.17 41.49 29.87 18.01 32.82 42.98 46.26 -3.03%
EY 2.26 2.41 3.35 5.55 3.05 2.33 2.16 3.06%
DY 0.00 3.73 0.00 3.06 0.00 3.14 0.00 -
P/NAPS 1.46 1.61 1.45 1.25 1.40 1.53 1.78 -12.38%

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