[KMLOONG] QoQ Quarter Result on 31-Oct-2015 [#3]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
30-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 8.7%
YoY- 60.29%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 210,798 177,704 172,375 209,121 213,359 162,875 181,252 10.60%
PBT 26,231 18,411 14,459 37,611 32,282 23,227 21,749 13.31%
Tax -6,165 -4,334 140 -9,163 -7,399 -5,493 -4,509 23.21%
NP 20,066 14,077 14,599 28,448 24,883 17,734 17,240 10.65%
-
NP to SH 17,042 12,410 12,360 24,294 22,350 14,779 13,647 15.97%
-
Tax Rate 23.50% 23.54% -0.97% 24.36% 22.92% 23.65% 20.73% -
Total Cost 190,732 163,627 157,776 180,673 188,476 145,141 164,012 10.59%
-
Net Worth 591,952 590,952 579,270 566,134 566,532 591,159 577,820 1.62%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 21,808 - 18,686 - 21,789 31,113 18,639 11.04%
Div Payout % 127.97% - 151.18% - 97.49% 210.53% 136.58% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 591,952 590,952 579,270 566,134 566,532 591,159 577,820 1.62%
NOSH 311,553 311,027 311,435 311,062 311,281 311,136 310,656 0.19%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 9.52% 7.92% 8.47% 13.60% 11.66% 10.89% 9.51% -
ROE 2.88% 2.10% 2.13% 4.29% 3.95% 2.50% 2.36% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 67.66 57.13 55.35 67.23 68.54 52.35 58.34 10.39%
EPS 5.47 3.99 3.97 7.81 7.18 4.75 4.40 15.63%
DPS 7.00 0.00 6.00 0.00 7.00 10.00 6.00 10.83%
NAPS 1.90 1.90 1.86 1.82 1.82 1.90 1.86 1.42%
Adjusted Per Share Value based on latest NOSH - 311,062
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 21.56 18.18 17.63 21.39 21.82 16.66 18.54 10.59%
EPS 1.74 1.27 1.26 2.48 2.29 1.51 1.40 15.61%
DPS 2.23 0.00 1.91 0.00 2.23 3.18 1.91 10.88%
NAPS 0.6054 0.6044 0.5925 0.579 0.5794 0.6046 0.591 1.61%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 3.30 3.39 3.04 2.80 2.95 2.80 2.76 -
P/RPS 4.88 5.93 5.49 4.16 4.30 5.35 4.73 2.10%
P/EPS 60.33 84.96 76.60 35.85 41.09 58.95 62.83 -2.67%
EY 1.66 1.18 1.31 2.79 2.43 1.70 1.59 2.91%
DY 2.12 0.00 1.97 0.00 2.37 3.57 2.17 -1.54%
P/NAPS 1.74 1.78 1.63 1.54 1.62 1.47 1.48 11.40%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/09/16 29/06/16 29/03/16 30/12/15 29/09/15 30/06/15 26/03/15 -
Price 3.28 3.35 3.54 2.90 2.62 2.77 2.80 -
P/RPS 4.85 5.86 6.40 4.31 3.82 5.29 4.80 0.69%
P/EPS 59.96 83.96 89.20 37.13 36.49 58.32 63.74 -3.99%
EY 1.67 1.19 1.12 2.69 2.74 1.71 1.57 4.20%
DY 2.13 0.00 1.69 0.00 2.67 3.61 2.14 -0.31%
P/NAPS 1.73 1.76 1.90 1.59 1.44 1.46 1.51 9.50%

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