[KMLOONG] QoQ Quarter Result on 31-Oct-2012 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -35.52%
YoY- -62.6%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 142,031 137,310 164,030 160,962 154,484 157,762 177,329 -13.76%
PBT 16,515 24,069 27,587 16,145 22,217 28,605 35,704 -40.21%
Tax -4,081 -6,127 -9,492 -4,012 -5,641 -6,889 -8,094 -36.67%
NP 12,434 17,942 18,095 12,133 16,576 21,716 27,610 -41.27%
-
NP to SH 11,363 14,128 14,051 8,822 13,682 17,390 19,783 -30.92%
-
Tax Rate 24.71% 25.46% 34.41% 24.85% 25.39% 24.08% 22.67% -
Total Cost 129,597 119,368 145,935 148,829 137,908 136,046 149,719 -9.18%
-
Net Worth 521,833 530,571 518,300 502,792 508,452 525,386 508,362 1.76%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 15,438 - 21,595 - 15,407 - 30,624 -36.68%
Div Payout % 135.87% - 153.70% - 112.61% - 154.80% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 521,833 530,571 518,300 502,792 508,452 525,386 508,362 1.76%
NOSH 308,777 308,471 308,512 308,461 308,153 307,243 306,242 0.55%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 8.75% 13.07% 11.03% 7.54% 10.73% 13.77% 15.57% -
ROE 2.18% 2.66% 2.71% 1.75% 2.69% 3.31% 3.89% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 46.00 44.51 53.17 52.18 50.13 51.35 57.90 -14.23%
EPS 3.68 4.58 4.55 2.86 4.44 5.66 6.46 -31.30%
DPS 5.00 0.00 7.00 0.00 5.00 0.00 10.00 -37.03%
NAPS 1.69 1.72 1.68 1.63 1.65 1.71 1.66 1.20%
Adjusted Per Share Value based on latest NOSH - 308,461
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 14.53 14.04 16.78 16.46 15.80 16.14 18.14 -13.76%
EPS 1.16 1.44 1.44 0.90 1.40 1.78 2.02 -30.93%
DPS 1.58 0.00 2.21 0.00 1.58 0.00 3.13 -36.62%
NAPS 0.5337 0.5427 0.5301 0.5142 0.52 0.5373 0.5199 1.76%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 2.42 2.25 2.21 2.26 2.64 2.61 2.50 -
P/RPS 5.26 5.05 4.16 4.33 5.27 5.08 4.32 14.03%
P/EPS 65.76 49.13 48.52 79.02 59.46 46.11 38.70 42.44%
EY 1.52 2.04 2.06 1.27 1.68 2.17 2.58 -29.74%
DY 2.07 0.00 3.17 0.00 1.89 0.00 4.00 -35.56%
P/NAPS 1.43 1.31 1.32 1.39 1.60 1.53 1.51 -3.56%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 25/06/13 28/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.35 2.37 2.21 2.28 2.38 2.50 2.68 -
P/RPS 5.11 5.32 4.16 4.37 4.75 4.87 4.63 6.80%
P/EPS 63.86 51.75 48.52 79.72 53.60 44.17 41.49 33.34%
EY 1.57 1.93 2.06 1.25 1.87 2.26 2.41 -24.87%
DY 2.13 0.00 3.17 0.00 2.10 0.00 3.73 -31.19%
P/NAPS 1.39 1.38 1.32 1.40 1.44 1.46 1.61 -9.33%

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