[KMLOONG] QoQ TTM 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- 14.29%
YoY- -7.38%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 775,318 720,070 640,394 607,095 604,333 616,786 637,238 14.00%
PBT 128,709 116,820 95,433 91,749 84,316 90,018 94,554 22.89%
Tax -29,828 -26,986 -22,074 -24,916 -23,712 -25,272 -26,034 9.52%
NP 98,881 89,834 73,359 66,833 60,604 64,746 68,520 27.78%
-
NP to SH 82,044 75,292 61,059 55,274 48,364 50,683 53,945 32.35%
-
Tax Rate 23.17% 23.10% 23.13% 27.16% 28.12% 28.07% 27.53% -
Total Cost 676,437 630,236 567,035 540,262 543,729 552,040 568,718 12.29%
-
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 46,360 40,123 40,123 37,034 37,034 37,003 37,003 16.26%
Div Payout % 56.51% 53.29% 65.71% 67.00% 76.57% 73.01% 68.59% -
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 12.75% 12.48% 11.46% 11.01% 10.03% 10.50% 10.75% -
ROE 14.48% 13.17% 11.24% 10.58% 9.27% 9.55% 10.41% -
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 250.38 233.08 207.54 196.42 195.72 199.95 206.55 13.72%
EPS 26.50 24.37 19.79 17.88 15.66 16.43 17.49 32.01%
DPS 15.00 13.00 13.00 12.00 12.00 12.00 12.00 16.08%
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 79.41 73.75 65.59 62.18 61.90 63.17 65.27 14.00%
EPS 8.40 7.71 6.25 5.66 4.95 5.19 5.53 32.24%
DPS 4.75 4.11 4.11 3.79 3.79 3.79 3.79 16.29%
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 1.19 1.21 1.24 1.23 1.24 1.13 1.07 7.36%
P/EPS 11.25 11.57 13.04 13.53 15.45 13.69 12.64 -7.49%
EY 8.89 8.64 7.67 7.39 6.47 7.30 7.91 8.12%
DY 5.03 4.61 5.04 4.96 4.96 5.33 5.43 -4.98%
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 1.11 1.24 1.33 1.29 1.20 1.19 1.07 2.48%
P/EPS 10.49 11.90 13.90 14.20 15.00 14.42 12.64 -11.71%
EY 9.53 8.40 7.20 7.04 6.67 6.93 7.91 13.26%
DY 5.40 4.48 4.73 4.72 5.11 5.06 5.43 -0.36%
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