[KMLOONG] QoQ Quarter Result on 31-Jul-2013 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -19.57%
YoY- -16.95%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 216,986 197,329 163,724 142,031 137,310 164,030 160,962 22.09%
PBT 45,456 31,271 23,578 16,515 24,069 27,587 16,145 99.76%
Tax -11,039 -6,650 -5,216 -4,081 -6,127 -9,492 -4,012 96.72%
NP 34,417 24,621 18,362 12,434 17,942 18,095 12,133 100.77%
-
NP to SH 28,361 19,836 15,732 11,363 14,128 14,051 8,822 118.28%
-
Tax Rate 24.29% 21.27% 22.12% 24.71% 25.46% 34.41% 24.85% -
Total Cost 182,569 172,708 145,362 129,597 119,368 145,935 148,829 14.63%
-
Net Worth 571,545 543,062 522,339 521,833 530,571 518,300 502,792 8.94%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - 24,684 - 15,438 - 21,595 - -
Div Payout % - 124.44% - 135.87% - 153.70% - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 571,545 543,062 522,339 521,833 530,571 518,300 502,792 8.94%
NOSH 308,943 308,558 309,076 308,777 308,471 308,512 308,461 0.10%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 15.86% 12.48% 11.22% 8.75% 13.07% 11.03% 7.54% -
ROE 4.96% 3.65% 3.01% 2.18% 2.66% 2.71% 1.75% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 70.23 63.95 52.97 46.00 44.51 53.17 52.18 21.96%
EPS 9.18 6.42 5.09 3.68 4.58 4.55 2.86 118.06%
DPS 0.00 8.00 0.00 5.00 0.00 7.00 0.00 -
NAPS 1.85 1.76 1.69 1.69 1.72 1.68 1.63 8.83%
Adjusted Per Share Value based on latest NOSH - 308,777
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 22.22 20.21 16.77 14.55 14.06 16.80 16.49 22.06%
EPS 2.90 2.03 1.61 1.16 1.45 1.44 0.90 118.62%
DPS 0.00 2.53 0.00 1.58 0.00 2.21 0.00 -
NAPS 0.5854 0.5562 0.535 0.5345 0.5434 0.5309 0.515 8.94%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.82 2.58 2.42 2.42 2.25 2.21 2.26 -
P/RPS 4.02 4.03 4.57 5.26 5.05 4.16 4.33 -4.84%
P/EPS 30.72 40.13 47.54 65.76 49.13 48.52 79.02 -46.82%
EY 3.26 2.49 2.10 1.52 2.04 2.06 1.27 87.79%
DY 0.00 3.10 0.00 2.07 0.00 3.17 0.00 -
P/NAPS 1.52 1.47 1.43 1.43 1.31 1.32 1.39 6.15%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 27/03/14 31/12/13 27/09/13 25/06/13 28/03/13 31/12/12 -
Price 2.90 2.75 2.54 2.35 2.37 2.21 2.28 -
P/RPS 4.13 4.30 4.79 5.11 5.32 4.16 4.37 -3.70%
P/EPS 31.59 42.78 49.90 63.86 51.75 48.52 79.72 -46.14%
EY 3.17 2.34 2.00 1.57 1.93 2.06 1.25 86.28%
DY 0.00 2.91 0.00 2.13 0.00 3.17 0.00 -
P/NAPS 1.57 1.56 1.50 1.39 1.38 1.32 1.40 7.96%

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