[KMLOONG] QoQ TTM 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- -19.84%
YoY- -35.56%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 604,333 616,786 637,238 650,537 677,900 750,944 768,332 -14.80%
PBT 84,316 90,018 94,554 102,671 126,821 158,491 165,042 -36.11%
Tax -23,712 -25,272 -26,034 -24,636 -31,484 -38,580 -40,293 -29.79%
NP 60,604 64,746 68,520 78,035 95,337 119,911 124,749 -38.22%
-
NP to SH 48,364 50,683 53,945 59,677 74,446 94,056 96,572 -36.96%
-
Tax Rate 28.12% 28.07% 27.53% 24.00% 24.83% 24.34% 24.41% -
Total Cost 543,729 552,040 568,718 572,502 582,563 631,033 643,583 -10.64%
-
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 37,034 37,003 37,003 46,031 46,031 48,983 48,983 -17.02%
Div Payout % 76.57% 73.01% 68.59% 77.14% 61.83% 52.08% 50.72% -
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 10.03% 10.50% 10.75% 12.00% 14.06% 15.97% 16.24% -
ROE 9.27% 9.55% 10.41% 11.87% 14.64% 17.90% 19.00% -
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 195.72 199.95 206.55 210.90 219.99 244.41 250.89 -15.27%
EPS 15.66 16.43 17.49 19.35 24.16 30.61 31.53 -37.31%
DPS 12.00 12.00 12.00 15.00 15.00 16.00 16.00 -17.46%
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 61.90 63.17 65.27 66.63 69.43 76.91 78.70 -14.80%
EPS 4.95 5.19 5.53 6.11 7.63 9.63 9.89 -36.98%
DPS 3.79 3.79 3.79 4.71 4.71 5.02 5.02 -17.10%
NAPS 0.5345 0.5434 0.5309 0.515 0.5208 0.5381 0.5207 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 1.24 1.13 1.07 1.07 1.20 1.07 1.00 15.43%
P/EPS 15.45 13.69 12.64 11.68 10.93 8.53 7.93 56.05%
EY 6.47 7.30 7.91 8.56 9.15 11.73 12.61 -35.93%
DY 4.96 5.33 5.43 6.64 5.68 6.13 6.40 -15.64%
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 1.20 1.19 1.07 1.08 1.08 1.02 1.07 7.95%
P/EPS 15.00 14.42 12.64 11.78 9.85 8.17 8.50 46.08%
EY 6.67 6.93 7.91 8.49 10.15 12.25 11.77 -31.54%
DY 5.11 5.06 5.43 6.58 6.30 6.40 5.97 -9.85%
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