[KMLOONG] QoQ Quarter Result on 31-Oct-2013 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 38.45%
YoY- 78.33%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 197,279 216,986 197,329 163,724 142,031 137,310 164,030 13.13%
PBT 28,404 45,456 31,271 23,578 16,515 24,069 27,587 1.97%
Tax -6,923 -11,039 -6,650 -5,216 -4,081 -6,127 -9,492 -19.02%
NP 21,481 34,417 24,621 18,362 12,434 17,942 18,095 12.15%
-
NP to SH 18,115 28,361 19,836 15,732 11,363 14,128 14,051 18.51%
-
Tax Rate 24.37% 24.29% 21.27% 22.12% 24.71% 25.46% 34.41% -
Total Cost 175,798 182,569 172,708 145,362 129,597 119,368 145,935 13.25%
-
Net Worth 566,674 571,545 543,062 522,339 521,833 530,571 518,300 6.14%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 21,676 - 24,684 - 15,438 - 21,595 0.25%
Div Payout % 119.66% - 124.44% - 135.87% - 153.70% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 566,674 571,545 543,062 522,339 521,833 530,571 518,300 6.14%
NOSH 309,658 308,943 308,558 309,076 308,777 308,471 308,512 0.24%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 10.89% 15.86% 12.48% 11.22% 8.75% 13.07% 11.03% -
ROE 3.20% 4.96% 3.65% 3.01% 2.18% 2.66% 2.71% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 63.71 70.23 63.95 52.97 46.00 44.51 53.17 12.85%
EPS 5.85 9.18 6.42 5.09 3.68 4.58 4.55 18.29%
DPS 7.00 0.00 8.00 0.00 5.00 0.00 7.00 0.00%
NAPS 1.83 1.85 1.76 1.69 1.69 1.72 1.68 5.88%
Adjusted Per Share Value based on latest NOSH - 309,076
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 20.21 22.22 20.21 16.77 14.55 14.06 16.80 13.14%
EPS 1.86 2.90 2.03 1.61 1.16 1.45 1.44 18.65%
DPS 2.22 0.00 2.53 0.00 1.58 0.00 2.21 0.30%
NAPS 0.5804 0.5854 0.5562 0.535 0.5345 0.5434 0.5309 6.14%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.98 2.82 2.58 2.42 2.42 2.25 2.21 -
P/RPS 4.68 4.02 4.03 4.57 5.26 5.05 4.16 8.19%
P/EPS 50.94 30.72 40.13 47.54 65.76 49.13 48.52 3.30%
EY 1.96 3.26 2.49 2.10 1.52 2.04 2.06 -3.27%
DY 2.35 0.00 3.10 0.00 2.07 0.00 3.17 -18.13%
P/NAPS 1.63 1.52 1.47 1.43 1.43 1.31 1.32 15.14%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 29/09/14 26/06/14 27/03/14 31/12/13 27/09/13 25/06/13 28/03/13 -
Price 2.78 2.90 2.75 2.54 2.35 2.37 2.21 -
P/RPS 4.36 4.13 4.30 4.79 5.11 5.32 4.16 3.18%
P/EPS 47.52 31.59 42.78 49.90 63.86 51.75 48.52 -1.38%
EY 2.10 3.17 2.34 2.00 1.57 1.93 2.06 1.29%
DY 2.52 0.00 2.91 0.00 2.13 0.00 3.17 -14.22%
P/NAPS 1.52 1.57 1.56 1.50 1.39 1.38 1.32 9.89%

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